Valuation Solteam Incorporation

Stocks

End-of-day quote Taipei Exchange 30/10/2026			5-day change	1st Jan Change
46.95 ^TWD	-1.78%		-0.32%	-1.26%

08-14	Solteam Incorporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Solteam Incorporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,184	6,227	2,995	3,550	4,238	3,745
Change	-	48.83%	-51.9%	18.53%	19.37%	-11.62%
Enterprise Value (EV) ¹	3,918	6,049	2,679	2,633	3,108	2,498
Change	-	54.38%	-55.72%	-1.68%	18.02%	-19.63%
P/E	11.7x	11.4x	9.02x	32.8x	14.8x	12x
PBR	2.12x	2.71x	1.18x	1.32x	1.36x	1.15x
PEG	-	0.2x	-0.2x	-0.5x	0x	2.63x
Capitalization / Revenue	0.9x	0.9x	0.5x	1.04x	0.97x	0.81x
EV / Revenue	0.84x	0.88x	0.45x	0.77x	0.71x	0.54x
EV / EBITDA	6.93x	7.72x	5.03x	11.8x	7.09x	4.84x
EV / EBIT	9.07x	9.22x	6.55x	22.9x	9.31x	6x
EV / FCF	10.8x	121x	9.96x	5.23x	31.7x	10x
FCF Yield	9.3%	0.82%	10%	19.1%	3.16%	9.99%
Dividend per Share ²	3.2	4.1	2.5	1.2	2.444	2.5
Rate of return	5.33%	4.59%	5.82%	2.55%	4.36%	5.26%
EPS ²	5.15	7.819	4.764	1.434	3.802	3.976
Distribution rate	62.1%	52.4%	52.5%	83.7%	64.3%	62.9%
Net sales ¹	4,658	6,912	5,977	3,414	4,351	4,631
EBITDA ¹	565.6	783.6	532.1	222.7	438.4	516.6
EBIT ¹	432	656.4	409.2	115.2	333.8	416.7
Net income ¹	362.5	568.8	353.3	115.4	315.6	335.1
Net Debt ¹	-265.8	-178.2	-316.6	-916.7	-1,130	-1,247
Reference price ²	60.00	89.30	42.95	47.00	56.10	47.55
Nbr of stocks (in thousands)	69,737	69,737	69,737	75,537	75,543	78,767
Announcement Date	31/03/21	31/03/22	30/03/23	31/05/24	21/03/25	24/03/26

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.($)
SOLTEAM INCORPORATION	-	-	-	-	113M
SIEMENS AG	24.42x	2.91x	15.89x	2.1%	228B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.1x	1.31x	6.18x	4.19%	163B
SCHNEIDER ELECTRIC SE	24.76x	3.21x	14.7x	1.96%	149B
EATON CORPORATION PLC	32.87x	4.91x	20.63x	1.19%	144B
DELTA ELECTRONICS, INC.	35.11x	4.43x	20.62x	1.26%	106B
EMERSON ELECTRIC CO.	33.64x	5.42x	18.87x	1.34%	92B
JOHNSON CONTROLS INTERNATIONAL PLC	31.22x	3.88x	20.83x	1.09%	90.27B
TRANE TECHNOLOGIES PLC	27.09x	3.83x	19.14x	1%	89.75B
VERTIV HOLDINGS CO.	36.65x	6.04x	24.05x	0.11%	89.53B
Average	28.65x	3.99x	17.88x	1.58%	115.15B
Weighted average by Cap.	27.19x	3.70x	16.91x	1.81%