|
End-of-day quote
Taiwan S.E.
20/10/2026
|
5-day change | 1st Jan Change | ||
| 28.50 TWD | -0.52% |
|
-2.23% | +83.87% |
| 08-06 | TSRC Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 07-17 | TSRC's Singapore Unit Extends NT$643 Million Loan to US Affiliate | MT |
Company Valuation: TSRC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 19,239 | 33,359 | 22,335 | 19,900 | 16,638 | 12,799 |
| Change | - | 73.39% | -33.04% | -10.91% | -16.39% | -23.08% |
| Enterprise Value (EV) 1 | 25,195 | 36,490 | 26,170 | 24,388 | 22,654 | 19,438 |
| Change | - | 44.83% | -28.28% | -6.81% | -7.11% | -14.19% |
| P/E | -777x | 8.54x | 12.6x | 29.4x | 19.4x | 28.7x |
| PBR | 1.36x | 1.85x | 1.21x | 1.02x | 0.82x | 0.64x |
| PEG | - | -0x | -0.2x | -0.5x | 0.7x | -0.6x |
| Capitalization / Revenue | 0.8x | 1.03x | 0.66x | 0.63x | 0.45x | 0.35x |
| EV / Revenue | 1.05x | 1.12x | 0.77x | 0.78x | 0.61x | 0.53x |
| EV / EBITDA | 13.5x | 7.22x | 6.74x | 11.4x | 9.17x | 9.46x |
| EV / EBIT | 30.6x | 9.29x | 9.78x | 25.7x | 16.5x | 19.8x |
| EV / FCF | 31.6x | 26.3x | 22x | 25.6x | -9.9x | 1,018x |
| FCF Yield | 3.16% | 3.81% | 4.55% | 3.91% | -10.1% | 0.1% |
| Dividend per Share 2 | 0.36 | 2.4 | 1.08 | 0.56 | 0.63 | 0.27 |
| Rate of return | 1.55% | 5.94% | 3.99% | 2.32% | 3.13% | 1.74% |
| EPS 2 | -0.03 | 4.73 | 2.14 | 0.82 | 1.04 | 0.54 |
| Distribution rate | -1,200% | 50.7% | 50.5% | 68.3% | 60.6% | 50% |
| Net sales 1 | 24,024 | 32,533 | 33,841 | 31,427 | 37,209 | 36,473 |
| EBITDA 1 | 1,869 | 5,053 | 3,881 | 2,139 | 2,470 | 2,055 |
| EBIT 1 | 822.3 | 3,928 | 2,675 | 947.9 | 1,377 | 983.1 |
| Net income 1 | -21.89 | 3,931 | 1,783 | 680 | 862.3 | 448.5 |
| Net Debt 1 | 5,956 | 3,132 | 3,834 | 4,488 | 6,016 | 6,640 |
| Reference price 2 | 23.30 | 40.40 | 27.05 | 24.10 | 20.15 | 15.50 |
| Nbr of stocks (in thousands) | 825,710 | 825,710 | 825,710 | 825,710 | 825,710 | 825,710 |
| Announcement Date | 3/15/21 A | 3/11/22 A | 3/10/23 A | 3/8/24 A | 3/10/25 A | 3/6/26 A |
1TWD in Million2TWD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 728M | |
| 13.93x | 1.06x | 5.69x | 3.3% | 31.77B | |
| 13.53x | 0.98x | 5.44x | 4.06% | 25.05B | |
| 14.58x | 1.23x | 5.36x | 3.98% | 8.08B | |
| 8.75x | 1.13x | 5.45x | 3.31% | 7.01B | |
| 9.36x | 0.96x | 5.47x | 3.17% | 5.96B | |
| 6.05x | 0.5x | 3.17x | 4.63% | 5.92B | |
| 8.54x | - | - | 3.56% | 5.65B | |
| 24.33x | 1.54x | 11.87x | 0.19% | 5.45B | |
| 15.12x | - | - | 3.19% | 4.84B | |
| Average | 12.69x | 1.06x | 6.06x | 3.27% | 10.04B | |
| Weighted average by Cap. | 13.10x | 1.04x | 5.77x | 3.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 2103 Stock
- Valuation TSRC Corporation
Select your edition
All financial news and data tailored to specific country editions
