|
End-of-day quote
Taiwan S.E.
11/09/2026
|
5-day change | 1st Jan Change | ||
| 41.70 TWD | +3.35% |
|
+5.19% | +37.53% |
| 08-19 | CTCI Grants NT$1.98 Billion Construction Contract | MT |
| 08-13 | CTCI Clarifies Media Report Forecasting H2 Performance | 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 | 40,076 | - | - |
| Change | - | 16.32% | 2.35% | -7.39% | -11.95% | 45.5% | - | - |
| Enterprise Value (EV) 1 | 23,809 | 31,996 | 28,041 | 35,379 | 30,741 | 80,570 | 40,076 | 40,076 |
| Change | - | 34.39% | -12.36% | 26.17% | -13.11% | 162.09% | -50.26% | 0% |
| P/E | 17.3x | 13.8x | 17.6x | 15.9x | 16.2x | 11.9x | - | - |
| PBR | 1.71x | 1.9x | 1.88x | 1.59x | 1.36x | 1.55x | - | - |
| PEG | - | 0.3x | -0.8x | 9.5x | -1.2x | 0.1x | - | - |
| Capitalization / Revenue | 0.4x | 0.35x | 0.33x | 0.26x | 0.3x | 0.44x | 0.36x | 0.35x |
| EV / Revenue | 0.34x | 0.34x | 0.27x | 0.3x | 0.33x | 0.88x | 0.36x | 0.35x |
| EV / EBITDA | 7.16x | 6.8x | 6.24x | 6.28x | 5.78x | 11.3x | 5.06x | 4.68x |
| EV / EBIT | 10.9x | 9.03x | 8.55x | 8.17x | 7.59x | 13.7x | - | - |
| EV / FCF | 2.05x | -22.5x | 11.8x | -5.02x | 3.29x | -12.3x | -101x | 12.9x |
| FCF Yield | 48.7% | -4.44% | 8.49% | -19.9% | 30.4% | -8.1% | -0.99% | 7.74% |
| Dividend per Share 2 | 2.051 | 1.704 | 1.837 | 1.784 | 0.1963 | 1.747 | - | - |
| Rate of return | 6.18% | 4.56% | 4.89% | 5.18% | 0.65% | 4.19% | - | - |
| EPS 2 | 1.918 | 2.703 | 2.132 | 2.167 | 1.874 | 3.493 | - | - |
| Distribution rate | 107% | 63% | 86.2% | 82.3% | 10.5% | 50% | - | - |
| Net sales 1 | 70,540 | 95,101 | 103,527 | 119,925 | 91,848 | 91,562 | 110,941 | 113,499 |
| EBITDA 1 | 3,324 | 4,707 | 4,496 | 5,631 | 5,319 | 7,152 | 7,927 | 8,556 |
| EBIT 1 | 2,175 | 3,545 | 3,279 | 4,331 | 4,051 | 5,870 | - | - |
| Net income 1 | 1,642 | 2,379 | 1,891 | 1,942 | 1,691 | 3,180 | - | - |
| Net Debt 1 | -4,560 | -1,004 | -5,734 | 4,098 | 3,198 | 40,494 | - | - |
| Reference price 2 | 33.18 | 37.33 | 37.59 | 34.43 | 30.32 | 41.70 | 41.70 | 41.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.94x | 0.88x | 11.27x | 4.19% | 1.27B | |
| 56.24x | 2.59x | 24.73x | 0.07% | 97.81B | |
| 12.27x | 1.05x | 5.76x | 4.77% | 71.68B | |
| 26.31x | 2.02x | 19.89x | 1.17% | 56.38B | |
| 34.81x | 4.38x | 23.78x | 0.19% | 59.41B | |
| 50.68x | 4.03x | 25.66x | 1.8% | 40.39B | |
| 28.93x | 0.71x | 11.79x | 2.14% | 36.35B | |
| 23.83x | 1.63x | 15.02x | 0.19% | 34.43B | |
| 22.95x | 0.47x | 7.39x | 2.57% | 31.6B | |
| 5.02x | 0.31x | 5.81x | 5.85% | 26.79B | |
| Average | 27.30x | 1.81x | 15.11x | 2.29% | 45.61B | |
| Weighted average by Cap. | 32.29x | 2.13x | 17.00x | 1.81% |
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
