Valuation Uni-President Enterprises Corp.

Equities

End-of-day quote Taiwan S.E. Other stock markets 2024-09-06			5-day change	1st Jan Change
83.60 ^TWD	+1.83%		+1.21%	+12.21%

Aug. 19	Uni-President Enterprises Sells Financial Products of Fubon Bank (China) for 200 Million Yuan	MT
Aug. 09	Uni-President Enterprises Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	421,606	383,536	389,786	378,422	423,310	475,016	-	-
Change	-	-9.03%	1.63%	-2.92%	11.86%	12.21%	-	-
Enterprise Value (EV) ¹	441,555	465,917	469,461	461,914	426,749	440,390	412,658	385,045
Change	-	5.52%	0.76%	-1.61%	-7.61%	3.2%	-6.3%	-6.69%
P/E ratio	22.3x	17.9x	19.7x	22.1x	23.1x	21x	19.2x	18.3x
PBR	3.89x	3.35x	3.34x	3.01x	3.41x	3.66x	3.35x	3.57x
PEG	-	1.4x	-2.56x	-1.6x	3.16x	0.9x	1.97x	4.13x
Capitalization / Revenue	0.94x	0.86x	0.82x	0.72x	0.73x	0.73x	0.69x	0.67x
EV / Revenue	0.99x	1.04x	0.99x	0.88x	0.73x	0.68x	0.6x	0.54x
EV / EBITDA	7.16x	7.46x	7.62x	7.28x	6.33x	5.93x	5.38x	4.76x
EV / EBIT	14.9x	15.6x	16.5x	15.9x	14.9x	12.6x	10.6x	9.37x
EV / FCF	10x	10.3x	11.9x	10.3x	8.45x	13x	8.68x	7.39x
FCF Yield	9.99%	9.75%	8.43%	9.7%	11.8%	7.72%	11.5%	13.5%
Dividend per Share ²	2.5	2.7	2.7	3.15	3	3.271	3.559	3.805
Rate of return	3.37%	4%	3.94%	4.73%	4.03%	3.91%	4.26%	4.55%
EPS ²	3.33	3.77	3.48	3.01	3.23	3.976	4.364	4.557
Distribution rate	75.1%	71.6%	77.6%	105%	92.9%	82.3%	81.6%	83.5%
Net sales ¹	447,978	447,320	473,502	524,832	581,103	652,080	684,304	713,889
EBITDA ¹	61,640	62,484	61,617	63,420	67,432	74,277	76,634	80,899
EBIT ¹	29,628	29,784	28,392	29,017	28,641	34,845	38,970	41,099
Net income ¹	19,007	21,542	19,879	17,168	18,336	22,550	24,619	25,892
Net Debt ¹	19,949	82,381	79,675	83,492	3,439	-34,626	-62,359	-89,971
Reference price ²	74.20	67.50	68.60	66.60	74.50	83.60	83.60	83.60
Nbr of stocks (in thousands)	5,682,015	5,682,015	5,682,015	5,682,015	5,682,015	5,682,015	-	-
Announcement Date	3/26/20	3/24/21	3/10/22	3/9/23	3/11/24	-	-	-

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. ($)
UNI-PRESIDENT ENTERPRISES CORP.	21.03x	0.68x	5.93x	+3.91%	14.87B
NESTLÉ S.A.	19.77x	2.99x	14.11x	+3.55%	268B
MONDELEZ INTERNATIONAL, INC.	23.19x	3.25x	15.95x	+2.36%	101B
DANONE	18.86x	1.87x	11.05x	+3.27%	46.61B
KRAFT HEINZ	15.33x	2.35x	9.59x	+4.48%	43.33B
GENERAL MILLS, INC.	16.74x	2.71x	12.99x	+3.24%	41.78B
THE HERSHEY COMPANY	20.83x	3.95x	14.71x	+2.70%	40.42B
NESTLÉ INDIA LIMITED	70.34x	11.46x	47.64x	+1.16%	28.76B
ARCHER-DANIELS-MIDLAND COMPANY	11.11x	0.43x	7.61x	+3.37%	28.44B
KELLANOVA	23.81x	2.62x	14.66x	+2.85%	27.55B
Average	24.10x	3.23x	15.42x	+3.09%	63.99B
Weighted average by Cap.	21.90x	3.15x	14.89x	+3.20%