Valuation Solomon Data International Corporation

Stocks

End-of-day quote Taipei Exchange 06/10/2026			5-day change	1st Jan Change
195.50 ^TWD	+9.83%		+21.81%	+6.54%

08-06	Solomon Data International Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-07	Solomon Data International Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	413.8	722	564.8	2,472	2,824	3,796
Change	-	74.5%	-21.78%	337.73%	14.23%	34.43%
Enterprise Value (EV) ¹	109.9	501.8	379.7	2,266	2,604	3,533
Change	-	356.71%	-24.32%	496.64%	14.93%	35.68%
P/E	-71.4x	109x	14.2x	84.8x	100x	79.9x
PBR	1.25x	2.14x	1.5x	6.4x	7.28x	9.44x
PEG	-	-1x	0x	-3.2x	-28.2x	1.2x
Capitalization / Revenue	7.37x	7.19x	2.71x	9.54x	15.1x	19.1x
EV / Revenue	1.96x	4.99x	1.82x	8.75x	13.9x	17.8x
EV / EBITDA	45.1x	54.6x	15.9x	141x	143x	138x
EV / EBIT	212x	69x	17.3x	142x	144x	139x
EV / FCF	14.8x	-13.5x	-32.3x	51.7x	128x	85.7x
FCF Yield	6.75%	-7.42%	-3.09%	1.93%	0.78%	1.17%
Dividend per Share ²	-	-	1	1	1	1.5
Rate of return	-	-	3.66%	0.84%	0.73%	0.82%
EPS ²	-0.28	0.32	1.917	1.41	1.36	2.295
Distribution rate	-	-	52.2%	70.9%	73.5%	65.3%
Net sales ¹	56.14	100.5	208.3	259	187.2	198.6
EBITDA ¹	2.434	9.197	23.83	16.02	18.24	25.62
EBIT ¹	0.519	7.268	21.93	15.95	18.13	25.49
Net income ¹	-5.793	6.699	39.66	29.2	28.19	47.49
Net Debt ¹	-303.9	-220.2	-185	-206.5	-220	-263.3
Reference price ²	20.00	34.90	27.30	119.50	136.50	183.50
Nbr of stocks (in thousands)	20,688	20,688	20,688	20,688	20,688	20,688
Announcement Date	25/03/21	30/03/22	27/03/23	22/03/24	28/03/25	27/03/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOLOMON DATA INTERNATIONAL CORPORATION	-	-	-	-	127M
AMPHENOL CORPORATION	34.77x	6.46x	19.7x	0.65%	219B
CORNING INCORPORATED	62.86x	7.84x	26.84x	0.69%	146B
KEYENCE CORPORATION	34.9x	12.44x	22.7x	0.79%	125B
HON HAI PRECISION INDUSTRY CO., LTD.	13.74x	0.31x	6.92x	3.66%	113B
MURATA MANUFACTURING CO., LTD.	43.76x	7.19x	23.53x	0.8%	102B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	79.81x	8.55x	39.45x	0.18%	92.14B
EOPTOLINK TECHNOLOGY INC., LTD.	25.33x	9.09x	18.46x	0.5%	80.89B
COHERENT CORP.	45.71x	6.39x	24.09x	0.01%	66.26B
TE CONNECTIVITY PLC	20.02x	3.39x	12.99x	1.33%	63.55B
Average	40.10x	6.85x	21.63x	0.96%	100.67B
Weighted average by Cap.	40.55x	6.99x	21.63x	0.97%