Valuation Chung-Hsin Electric and Machinery Manufacturing Corp.

Equities

End-of-day quote Taiwan S.E. Other stock markets 2026-01-16			5-day change	1st Jan Change
160.00 ^TWD	+5.96%		+9.22%	+7.02%

Dec. 29	Bao-Sheng Global Co., Ltd. Announces Acquisition of Right-Of-Use Assets from Chung-Hsin Electric & Machinery Mfg. Corp	CI
Dec. 29	Bao-Sheng Global Co., Ltd. Announces Acquisition of Right-Of-Use Assets from Chung-Hsin Electric & Machinery Mfg. Corp	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	22,028	21,136	31,389	57,560	76,087	79,052	79,052	-
Change	-	-4.05%	48.51%	83.38%	32.19%	3.9%	0%	-
Enterprise Value (EV) ¹	22,028	21,136	44,957	65,907	84,868	85,048	82,319	79,052
Change	-	-4.05%	112.7%	46.6%	28.77%	0.21%	-3.21%	-3.97%
P/E ratio	15.8x	11.3x	13.6x	35.8x	21x	20.5x	16.1x	10.2x
PBR	-	1.86x	2.4x	3.79x	4.07x	3.83x	3.57x	-
PEG	-	0.6x	0.6x	-1x	0x	3.27x	0.6x	0.2x
Capitalization / Revenue	-	1.17x	1.69x	2.6x	2.97x	2.82x	2.45x	2.08x
EV / Revenue	-	1.17x	2.42x	2.98x	3.31x	3.03x	2.55x	2.08x
EV / EBITDA	-	-	8.25x	9.11x	10.8x	9.6x	7.99x	6.09x
EV / EBIT	-	7.89x	15.8x	15x	18.7x	16.8x	13.5x	9.52x
EV / FCF	-	-	16.4x	12x	26.1x	14.2x	14.4x	-
FCF Yield	-	-	6.12%	8.37%	3.83%	7.04%	6.93%	-
Dividend per Share ²	-	-	-	3.6	4.6	5.075	5.761	6.877
Rate of return	-	-	-	3.09%	2.99%	3.17%	3.6%	4.3%
EPS ²	3.4	4	4.95	3.25	7.33	7.79	9.937	15.69
Distribution rate	-	-	-	111%	62.8%	65.1%	58%	43.8%
Net sales ¹	-	18,025	18,547	22,145	25,609	28,049	32,254	38,032
EBITDA ¹	-	-	5,449	7,236	7,824	8,857	10,302	12,985
EBIT ¹	-	2,678	2,851	4,386	4,537	5,070	6,082	8,304
Net income ¹	1,527	1,957	2,434	1,586	3,623	3,872	4,945	7,894
Net Debt ¹	-	-	13,568	8,347	8,781	5,996	3,267	-
Reference price ²	53.60	45.25	67.20	116.50	154.00	160.00	160.00	160.00
Nbr of stocks (in thousands)	410,961	467,095	467,095	494,074	494,074	494,074	494,074	-
Announcement Date	3/30/21	3/14/22	3/9/23	3/12/24	3/6/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHUNG-HSIN ELECTRIC AND MACHINERY MANUFACTURING CORP.	20.54x	3.03x	9.6x	3.17%	2.5B
ABB LTD	30.68x	4.14x	20.29x	1.38%	140B
DOOSAN ENERBILITY CO., LTD.	326.99x	3.84x	45.71x	-	41.42B
BLOOM ENERGY CORPORATION	-834.54x	18.68x	156.32x	0%	35.36B
SHANGHAI ELECTRIC GROUP COMPANY LIMITED	61.45x	0.81x	21.64x	0.49%	18.26B
HYOSUNG HEAVY INDUSTRIES CORPORATION	44.88x	3.82x	28.77x	0.32%	14.74B
ABB INDIA LIMITED	60.82x	7.38x	46.94x	0.76%	11.37B
LS ELECTRIC CO., LTD.	56.15x	3.37x	30.3x	0.61%	10.74B
CG POWER AND INDUSTRIAL SOLUTIONS LIMITED	69.76x	6.69x	49.41x	0.32%	9.75B
CHINA XD ELECTRIC CO., LTD	47.03x	-	-	0.84%	9.6B
Average	-11.62x	5.75x	45.44x	0.88%	29.33B
Weighted average by Cap.	-25.30x	5.86x	43.83x	0.96%