Valuation North-Star International Co., LTD.

Equities

End-of-day quote Taipei Exchange Other stock markets 2025-06-13			5-day change	1st Jan Change
47.50 ^TWD	+0.11%		-1.25%	-3.46%

May. 13	North-Star International Co., LTD. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI
Mar. 31	North-Star International Co., LTD. Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	3,184	3,578	6,600	9,928	17,066	18,170
Change	-	12.35%	84.47%	50.44%	71.89%	6.47%
Enterprise Value (EV) ¹	5,598	6,940	10,454	18,370	33,137	38,244
Change	-	23.99%	50.62%	75.73%	80.38%	15.41%
P/E ratio	60.2x	34.8x	46.9x	75.2x	150x	39.8x
PBR	1.46x	1.56x	2.18x	2.63x	3.19x	3.18x
PEG	-	0.4x	1.7x	-3.2x	-7.3x	0x
Capitalization / Revenue	0.62x	0.81x	1.19x	1.47x	2.22x	1.45x
EV / Revenue	1.09x	1.57x	1.89x	2.72x	4.3x	3.05x
EV / EBITDA	38.1x	42.6x	88.4x	1,439x	64.6x	18.7x
EV / EBIT	57.6x	61x	154x	-1,643x	128x	24.4x
EV / FCF	2,435x	-30.1x	-34.7x	-12.7x	-4.48x	-22.9x
FCF Yield	0.04%	-3.32%	-2.88%	-7.86%	-22.3%	-4.38%
Dividend per Share ²	0.149	0.3483	0.4382	0.5353	0.6196	0.3
Rate of return	1.2%	2.51%	1.84%	1.83%	1.34%	0.61%
EPS ²	0.2054	0.3992	0.5087	0.3881	0.3083	1.237
Distribution rate	72.5%	87.3%	86.1%	138%	201%	24.3%
Net sales ¹	5,150	4,415	5,531	6,754	7,698	12,541
EBITDA ¹	146.9	162.8	118.3	12.77	513.2	2,049
EBIT ¹	97.14	113.8	68.09	-11.18	258.3	1,567
Net income ¹	52.9	120.5	140	131.5	112.7	475.3
Net Debt ¹	2,413	3,363	3,854	8,442	16,071	20,074
Reference price ²	12.37	13.89	23.84	29.19	46.29	49.20
Nbr of stocks (in thousands)	257,508	257,508	276,844	340,121	368,676	369,309
Announcement Date	3/26/20	3/30/21	3/30/22	3/31/23	3/29/24	3/31/25

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.($)
NORTH-STAR INTERNATIONAL CO., LTD.	-	-	-	-	594M
ALIMENTATION COUCHE-TARD INC.	20.01x	0.85x	10.37x	1.01%	51.05B
MURPHY USA INC.	17.04x	0.51x	10.12x	0.5%	7.95B
VIBRA ENERGIA S.A.	10.55x	0.24x	6.2x	5.46%	4.24B
ULTRAPAR PARTICIPACOES S.A.	10.85x	0.19x	4.48x	4.53%	3.3B
ALDREES PETROLEUM AND TRANSPORT SERVICES COMPANY	29.38x	0.62x	12.8x	1.72%	3.14B
GLOBAL PARTNERS LP	19.51x	-	-	5.44%	1.88B
Average	17.89x	0.48x	8.80x	3.11%	10.31B
Weighted average by Cap.	19.10x	0.73x	9.92x	1.53%