Company Valuation: New Asia Construction & Development Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,199 1,518 1,131 3,191 2,908 3,360
Change - 26.6% -25.48% 182% -8.87% 15.56%
Enterprise Value (EV) 1 625.2 1,072 1,004 2,497 2,381 1,668
Change - 71.46% -6.37% 148.83% -4.67% -29.93%
P/E -1.7x 14.4x -1.46x 18.3x 13.3x 12.1x
PBR 0.7x 0.84x 0.83x 2.08x 1.64x 1.64x
PEG - -0x 0x -0x 0.5x 0.5x
Capitalization / Revenue 0.19x 0.19x 0.17x 0.37x 0.3x 0.32x
EV / Revenue 0.1x 0.13x 0.15x 0.29x 0.25x 0.16x
EV / EBITDA -0.77x 14.5x -1.34x 15.2x 13.3x 6.9x
EV / EBIT -0.75x 18.5x -1.31x 16.6x 14.5x 7.42x
EV / FCF 1.07x -4.1x -3.64x 5.33x -8.23x 1.61x
FCF Yield 93.4% -24.4% -27.4% 18.7% -12.2% 62.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.11 0.4657 -3.42 0.77 0.9664 1.225
Distribution rate - - - - - -
Net sales 1 6,304 8,043 6,856 8,630 9,625 10,343
EBITDA 1 -812.9 73.71 -751.7 164.3 179.4 241.7
EBIT 1 -830.7 57.84 -764.2 150.4 164.1 224.7
Net income 1 -703.4 105.4 -773.1 174.4 218.7 277.3
Net Debt 1 -574.1 -446.4 -127.8 -693.1 -526.8 -1,692
Reference price 2 5.30 6.71 5.00 14.10 12.85 14.85
Nbr of stocks (in thousands) 226,279 226,278 226,278 226,278 226,278 226,279
Announcement Date 3/25/21 A 3/29/22 A 3/15/23 A 3/14/24 A 3/14/25 A 3/23/26 A
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 95.44M
72.52x3.12x30.51x0.06% 105B
14.3x1.17x6.43x4.1% 81.92B
45.6x5.68x31.52x0.15% 69.14B
27.89x2.1x20.42x1.09% 61.37B
58.89x4.92x31.49x1.44% 49.85B
37.33x0.88x14.65x1.69% 44.1B
31.37x0.63x10.06x1.92% 39.69B
28.65x1.86x17.97x0.17% 37.18B
4.73x0.3x6.28x6.01% 28.14B
Average 35.70x 2.30x 18.81x 1.85% 51.69B
Weighted average by Cap. 40.06x 2.58x 20.58x 1.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 2516 Stock
  4. Valuation New Asia Construction & Development Corp.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!