|
End-of-day quote
Taiwan S.E.
16/10/2026
|
5-day change | 1st Jan Change | ||
| 206.50 TWD | +0.73% |
|
-4.40% | +166.11% |
| 10-05 | SDI Corp. to Redeem First Unsecured Convertible Bonds on Nov. 20 | MT |
| 08-12 | SDI Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: SDI Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 31,966 | 17,558 | 20,673 | 17,194 | 14,134 | 40,006 | - | - |
| Change | - | -45.07% | 17.74% | -16.83% | -17.8% | 183.05% | - | - |
| Enterprise Value (EV) 1 | 31,966 | 19,792 | 22,489 | 17,927 | 14,912 | 42,487 | 42,796 | 42,932 |
| Change | - | -38.08% | 13.63% | -20.28% | -16.82% | 184.91% | 0.73% | 0.32% |
| P/E | 37.5x | 18.7x | 27.9x | 25.5x | 46.7x | 28.5x | 24.6x | 17.2x |
| PBR | 5.17x | 2.65x | 3.05x | 2.44x | 2.03x | 4.57x | 4.27x | 3.88x |
| PEG | - | 1.8x | -1.3x | -2.81x | -0.8x | 0x | 1.5x | 0.4x |
| Capitalization / Revenue | 2.87x | 1.5x | 1.9x | 1.59x | 1.38x | 2.77x | 2.42x | 2.01x |
| EV / Revenue | 2.87x | 1.69x | 2.07x | 1.66x | 1.46x | 2.94x | 2.59x | 2.16x |
| EV / EBITDA | 16.8x | 10.8x | 13.6x | 11.7x | 12.4x | 15.8x | 13.4x | 11.1x |
| EV / EBIT | 26.1x | 16.9x | 23x | 21.6x | 29.9x | 22.9x | 18.9x | 14.4x |
| EV / FCF | -47.5x | 16.7x | 21.8x | 29.7x | 42.4x | 138x | 80.8x | 39.7x |
| FCF Yield | -2.11% | 5.97% | 4.59% | 3.36% | 2.36% | 0.72% | 1.24% | 2.52% |
| Dividend per Share 2 | 3 | 3.2 | 2.6 | 2.5 | - | 4.145 | 5.188 | 6.932 |
| Rate of return | 1.71% | 3.32% | 2.29% | 2.65% | - | 2.01% | 2.51% | 3.36% |
| EPS 2 | 4.68 | 5.16 | 4.07 | 3.7 | 1.66 | 7.25 | 8.411 | 12.01 |
| Distribution rate | 64.1% | 62% | 63.9% | 67.6% | - | 57.2% | 61.7% | 57.7% |
| Net sales 1 | 11,153 | 11,724 | 10,857 | 10,815 | 10,247 | 14,460 | 16,540 | 19,896 |
| EBITDA 1 | 1,899 | 1,830 | 1,651 | 1,535 | 1,200 | 2,690 | 3,205 | 3,861 |
| EBIT 1 | 1,225 | 1,169 | 979.2 | 828.7 | 498.7 | 1,857 | 2,265 | 2,983 |
| Net income 1 | 852.2 | 940.5 | 742.8 | 675.1 | 303.2 | 1,404 | 1,735 | 2,311 |
| Net Debt 1 | - | 2,234 | 1,816 | 733 | 778.3 | 2,481 | 2,790 | 2,926 |
| Reference price 2 | 175.50 | 96.40 | 113.50 | 94.40 | 77.60 | 206.50 | 206.50 | 206.50 |
| Nbr of stocks (in thousands) | 182,140 | 182,140 | 182,140 | 182,140 | 182,140 | 193,734 | - | - |
| Announcement Date | 09/03/22 | 10/03/23 | 07/03/24 | 10/03/25 | 12/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.28x | 2.92x | 15.69x | 2.02% | 1.23B | |
| 21.72x | 12.4x | 18.7x | 0.35% | 5,245B | |
| 22.07x | 10.83x | 14.66x | 1.08% | 1,954B | |
| 37.21x | 15.74x | 23.13x | 0.75% | 1,644B | |
| 5.38x | 3.3x | 3.67x | 0.07% | 1,054B | |
| 98.16x | 17.78x | 67.41x | -.--% | 918B | |
| 3.56x | 2.15x | 2.6x | 0.28% | 684B | |
| -41.29x | 8.28x | 23.06x | -.--% | 501B | |
| 32.78x | 11.9x | 22.03x | 2.06% | 255B | |
| Average | 23.10x | 9.48x | 21.22x | 0.73% | 1,362B | |
| Weighted average by Cap. | 24.82x | 11.47x | 20.35x | 0.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2351 Stock
- Valuation SDI Corporation
Select your edition
All financial news and data tailored to specific country editions
