Valuation Elite Material Co., Ltd.

Equities

End-of-day quote Taiwan S.E. Other stock markets 2026-01-12			5-day change	1st Jan Change
1,610.00 ^TWD	+2.88%		+1.26%	-2.13%

Dec. 04	Elite Material Unit Buys Equipment Worth NT$622 Million	MT
Nov. 04	Elite Material Rejects Media Report Forecasting 43% Rise in 2026 EPS	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	52,268	92,551	56,929	130,495	213,347	575,631	575,631	-
Change	-	77.07%	-38.49%	129.22%	63.49%	169.81%	0%	-
Enterprise Value (EV) ¹	48,262	89,851	56,003	131,212	214,912	583,204	587,939	587,667
Change	-	86.17%	-37.67%	134.29%	63.79%	171.37%	0.81%	-0.05%
P/E ratio	14.2x	16.9x	11.5x	23.4x	22.2x	38.2x	27x	20.2x
PBR	3.12x	4.69x	2.58x	4.89x	6.1x	12.7x	10x	7.96x
PEG	-	0.3x	-1.18x	2.3x	0.3x	0.7x	0.6x	0.6x
Capitalization / Revenue	1.92x	2.4x	1.47x	3.16x	3.31x	6.11x	4.67x	3.72x
EV / Revenue	1.77x	2.33x	1.45x	3.18x	3.34x	6.19x	4.77x	3.79x
EV / EBITDA	9.12x	11.8x	8x	15.2x	15.4x	27.7x	19.7x	14.9x
EV / EBIT	10.3x	13x	9x	17.9x	17.7x	30.4x	21.1x	15.7x
EV / FCF	20.8x	57.9x	55.7x	-335x	154x	235x	110x	55x
FCF Yield	4.8%	1.73%	1.8%	-0.3%	0.65%	0.42%	0.91%	1.82%
Dividend per Share ²	7	10	-	10	17	24.35	33.8	42.3
Rate of return	4.46%	3.6%	-	2.62%	2.75%	1.51%	2.1%	2.63%
EPS ²	11.07	16.46	14.86	16.35	27.81	42.15	59.72	79.67
Distribution rate	63.2%	60.8%	-	61.2%	61.1%	57.8%	56.6%	53.1%
Net sales ¹	27,201	38,500	38,673	41,296	64,377	94,194	123,255	154,914
EBITDA ¹	5,292	7,642	7,000	8,648	13,921	21,082	29,788	39,484
EBIT ¹	4,683	6,923	6,225	7,346	12,152	19,203	27,865	37,379
Net income ¹	3,689	5,493	5,073	5,488	9,578	14,856	21,084	28,215
Net Debt ¹	-4,006	-2,700	-925.9	716.2	1,565	7,573	12,307	12,036
Reference price ²	157.00	278.00	171.00	382.00	618.00	1,610.00	1,610.00	1,610.00
Nbr of stocks (in thousands)	332,918	332,918	332,918	341,611	345,222	357,535	357,535	-
Announcement Date	2/24/21	2/23/22	2/24/23	2/29/24	2/26/25	-	-	-

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.($)
ELITE MATERIAL CO., LTD.	37.13x	6.02x	26.9x	1.56%	17.69B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	105.37x	10.92x	21.7x	-.--%	94.21B
MEDIATEK INC.	21.4x	3.5x	16.47x	4.03%	71.64B
VICTORY GIANT TECHNOLOGY (HUIZHOU)CO.,LTD.	52.23x	12.78x	38.21x	0.32%	36.39B
SHENNAN CIRCUIT COMPANY LIMITED	45.45x	6.78x	30.75x	0.89%	22.19B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	58.75x	3.75x	30.37x	0.18%	21.28B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	36.64x	7.14x	27.61x	0.72%	19.31B
AVARY HOLDING(SHENZHEN)CO., LIMITED	30x	2.84x	15.82x	1.34%	17.68B
VERISILICON MICROELECTRONICS (SHANGHAI) CO., LTD.	-259.78x	25.17x	891.41x	-.--%	12.81B
Average	14.13x	8.77x	122.14x	1%	34.8B
Weighted average by Cap.	45.29x	8.28x	59.55x	1.24%