|
End-of-day quote
Taiwan S.E.
22/10/2026
|
5-day change | 1st Jan Change | ||
| 44.65 TWD | +2.17% |
|
+4.44% | +47.25% |
| 10-07 | Authorities Investigate 2025 Fire at CTCI Site | MT |
| 08-19 | CTCI Grants NT$1.98 Billion Construction Contract | MT |
Company Valuation: CTCI Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 28,369 | 33,000 | 33,776 | 31,281 | 27,543 | 42,911 | - | - |
| Change | - | 16.32% | 2.35% | -7.39% | -11.95% | 55.8% | - | - |
| Enterprise Value (EV) 1 | 23,809 | 31,996 | 28,041 | 35,379 | 30,741 | 39,209 | 34,012 | 42,911 |
| Change | - | 34.39% | -12.36% | 26.17% | -13.11% | 27.54% | -13.25% | 26.16% |
| P/E | 17.3x | 13.8x | 17.6x | 15.9x | 16.2x | 8.54x | 7.81x | - |
| PBR | 1.71x | 1.9x | 1.88x | 1.59x | 1.36x | 1.85x | 1.69x | - |
| PEG | - | 0.3x | -0.8x | 9.5x | -1.2x | 0x | 0.83x | - |
| Capitalization / Revenue | 0.4x | 0.35x | 0.33x | 0.26x | 0.3x | 0.52x | 0.41x | 0.38x |
| EV / Revenue | 0.34x | 0.34x | 0.27x | 0.3x | 0.33x | 0.48x | 0.33x | 0.38x |
| EV / EBITDA | 7.16x | 6.8x | 6.24x | 6.28x | 5.78x | 4.08x | 3.66x | 5.02x |
| EV / EBIT | 10.9x | 9.03x | 8.55x | 8.17x | 7.59x | 4.75x | 3.68x | - |
| EV / FCF | 2.05x | -22.5x | 11.8x | -5.02x | 3.29x | 5.7x | 11.7x | 13.8x |
| FCF Yield | 48.7% | -4.44% | 8.49% | -19.9% | 30.4% | 17.6% | 8.57% | 7.23% |
| Dividend per Share 2 | 2.051 | 1.704 | 1.837 | 1.784 | 0.1963 | 3.1 | 3.4 | - |
| Rate of return | 6.18% | 4.56% | 4.89% | 5.18% | 0.65% | 6.94% | 7.61% | - |
| EPS 2 | 1.918 | 2.703 | 2.132 | 2.167 | 1.874 | 5.23 | 5.72 | - |
| Distribution rate | 107% | 63% | 86.2% | 82.3% | 10.5% | 59.3% | 59.4% | - |
| Net sales 1 | 70,540 | 95,101 | 103,527 | 119,925 | 91,848 | 81,978 | 103,643 | 113,499 |
| EBITDA 1 | 3,324 | 4,707 | 4,496 | 5,631 | 5,319 | 9,617 | 9,303 | 8,556 |
| EBIT 1 | 2,175 | 3,545 | 3,279 | 4,331 | 4,051 | 8,258 | 9,231 | - |
| Net income 1 | 1,642 | 2,379 | 1,891 | 1,942 | 1,691 | 5,129 | 5,604 | - |
| Net Debt 1 | -4,560 | -1,004 | -5,734 | 4,098 | 3,198 | -3,702 | -8,899 | - |
| Reference price 2 | 33.18 | 37.33 | 37.59 | 34.43 | 30.32 | 44.65 | 44.65 | 44.65 |
| Nbr of stocks (in thousands) | 855,011 | 884,069 | 898,425 | 908,584 | 908,354 | 961,043 | - | - |
| Announcement Date | 09/03/22 | 08/03/23 | 07/03/24 | 28/02/25 | 10/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.54x | 0.48x | 4.08x | 6.94% | 1.32B | |
| 48.67x | 2.26x | 21.57x | 0.08% | 84.78B | |
| 11.98x | 1.03x | 5.66x | 4.9% | 66.87B | |
| 24.75x | 1.93x | 18.96x | 1.18% | 53.17B | |
| 24.48x | 2.99x | 16.58x | 0.27% | 43.46B | |
| 47.1x | 3.79x | 23.91x | 2.06% | 36.32B | |
| 25.62x | 0.64x | 10.51x | 2.43% | 31.22B | |
| 19.95x | 1.39x | 12.84x | 0.23% | 29.37B | |
| 5.28x | 0.34x | 6.68x | 5.33% | 28.36B | |
| 21.43x | 0.4x | 6.37x | 2.86% | 26.81B | |
| Average | 23.78x | 1.52x | 12.72x | 2.63% | 40.17B | |
| Weighted average by Cap. | 27.73x | 1.77x | 14.63x | 2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9933 Stock
- Valuation CTCI Corporation
Select your edition
All financial news and data tailored to specific country editions
