Valuation Fulgent Sun International (Holding) Co., Ltd.

Equities

End-of-day quote Taiwan S.E. Other stock markets 2024-12-06			5-day change	1st Jan Change
106.00 ^TWD	+3.92%		-5.36%	-20.60%

Nov. 05	Fulgent Sun International Prices NT$100 Million Capital Raise	MT
Oct. 22	Fulgent Sun International Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	23,395	20,780	17,978	28,801	25,409	20,175	-	-
Change	-	-11.18%	-13.48%	60.2%	-11.78%	-20.6%	-	-
Enterprise Value (EV) ¹	23,395	20,780	17,978	28,801	24,485	18,560	18,001	16,770
Change	-	-11.18%	-13.48%	60.2%	-14.99%	-24.2%	-3.01%	-6.84%
P/E ratio	-	-	-	-	-	-	-	-
PBR	-	-	1.99x	2.29x	2.05x	1.53x	1.44x	1.26x
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	1.82x	1.83x	1.16x	1.19x	1.5x	1.4x	1.02x	0.91x
EV / Revenue	1.82x	1.83x	1.16x	1.19x	1.45x	1.29x	0.91x	0.75x
EV / EBITDA	-	-	-	-	8.52x	7.46x	4.54x	3.49x
EV / EBIT	16.1x	16.3x	12.2x	7.48x	13.6x	13.1x	7.37x	5.27x
EV / FCF	114x	140x	-13x	11.7x	-	18x	22.5x	-
FCF Yield	0.87%	0.71%	-7.72%	8.53%	-	5.55%	4.45%	-
Dividend per Share ²	-	-	-	-	5	1.99	6.06	7.25
Rate of return	-	-	-	-	3.75%	1.88%	5.72%	6.84%
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	12,843	11,346	15,544	24,181	16,893	14,429	19,693	22,215
EBITDA ¹	-	-	-	-	2,873	2,489	3,968	4,800
EBIT ¹	1,457	1,273	1,470	3,849	1,806	1,412	2,442	3,181
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	-	-	-	-	-924.3	-1,615	-2,174	-3,405
Reference price ²	134.00	112.00	96.90	152.00	133.50	106.00	106.00	106.00
Nbr of stocks (in thousands)	174,587	185,535	185,535	189,479	190,330	190,330	-	-
Announcement Date	3/8/20	2/25/21	1/20/22	2/23/23	1/23/24	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
NIKE, INC.	28.4x	2.51x	21.17x	+1.91%	117B
ADIDAS AG	61.42x	2.03x	19.24x	+0.58%	45.59B
ON HOLDING AG	83.6x	6.73x	41.11x	-.--%	18.45B
ASICS CORPORATION	34.62x	3.23x	18.7x	+0.81%	14.76B
FENG TAY ENTERPRISES CO., LTD.	23.57x	1.56x	12.65x	+3.27%	4.13B
KINGNET NETWORK CO., LTD.	16.45x	4.8x	13.21x	+1.16%	4.08B
XTEP INTERNATIONAL HOLDINGS LIMITED	10.69x	0.75x	5.19x	+4.79%	1.77B
361 DEGREES INTERNATIONAL LIMITED	7.36x	0.25x	1.58x	+5.22%	1.11B
VULCABRAS S.A.	8.27x	1.46x	6.42x	+16.14%	727M
Average	30.49x	2.59x	15.47x	+3.76%	23.12B
Weighted average by Cap.	40.31x	2.83x	21.72x	+1.47%