Company Valuation: Fortune Oriental Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 820.1 1,710 930.8 1,148 1,111 1,632
Change - 108.5% -45.56% 23.35% -3.21% 46.86%
Enterprise Value (EV) 1 -873.1 -52.2 123.4 405.7 408.1 576.7
Change - 94.02% 336.39% 228.77% 0.58% 41.32%
P/E 6.67x 33.1x -2.41x 31.1x -33.9x 14x
PBR 0.72x 1.47x 1.17x 1.39x 1.38x 1.76x
PEG - -0.6x 0x -0x 0x -0x
Capitalization / Revenue 2.05x 4.63x -3.86x 5.96x 5.53x 9.07x
EV / Revenue -2.18x -0.14x -0.51x 2.11x 2.03x 3.21x
EV / EBITDA -5.84x -0.4x -0.23x -3.17x -4.11x -4.75x
EV / EBIT -5.89x -0.41x -0.23x -2.99x -3.61x -4.14x
EV / FCF -13.2x -0.66x -0.29x -2.86x -7.98x 7.43x
FCF Yield -7.55% -151% -342% -35% -12.5% 13.5%
Dividend per Share 2 0.4 0.1 - - - -
Rate of return 4% 0.48% - - - -
EPS 2 1.5 0.63 -4.7 0.45 -0.4 1.426
Distribution rate 26.7% 15.9% - - - -
Net sales 1 400.3 369.6 -241.4 192.5 200.8 179.9
EBITDA 1 149.4 129 -528.7 -128.2 -99.39 -121.4
EBIT 1 148.2 127.4 -533.9 -135.7 -112.9 -139.4
Net income 1 123 51.78 -385.4 37.25 -32.78 116.9
Net Debt 1 -1,693 -1,762 -807.4 -742.4 -703.1 -1,055
Reference price 2 10.00 20.85 11.35 14.00 13.55 19.90
Nbr of stocks (in thousands) 82,008 82,008 82,008 82,008 82,008 82,008
Announcement Date 3/31/21 3/30/22 3/31/23 3/14/24 3/17/25 3/13/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 103M
20.38x1.46x14.01x1.62% 43.31B
22.63x2.85x13.95x1.94% 39.37B
11.77x0.93x6.01x3.38% 38.69B
28.4x5.68x19.27x2.43% 21.35B
23.69x2.01x14.55x0.62% 20.82B
15.22x2.1x10.48x1.87% 13.43B
17.44x2.91x11.96x1.42% 12.9B
-21.13x1.41x15.84x3.14% 12.06B
20.68x3.26x10.78x0.62% 9.69B
Average 15.46x 2.51x 12.98x 1.89% 21.17B
Weighted average by Cap. 17.50x 2.31x 12.73x 2.03%

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. 2491 Stock
  4. Valuation Fortune Oriental Company Limited