Red Sunrise Co., Ltd.

NT$11.35As of Sun 8 Nov 2026, 12:00 UTC

TPEx:7745—

Country Taiwan

PE (Fwd) •••

TSR 10Y CAGR —

Div yield —

ROE —

—

Beta (5Y) —

PE TTM —

TSR TTM —

Mkt cap —

ROIC —

SE Grade™

Value

Quality

Moat

Consensus

Reference

NT$11

(2.13%)

75.00%

Hold 1|5|11|10|5

TTM

FYE 31 Dec TWD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

5.650

RevenueNT$B

5.178

5.454

5.768

6.123

6.449

6.711

7.107

7.595

8.149

8.407

6.217

5.45%

5.71%

23.52

Revenue growth%

25.22

27.68

28.13

25.53

27.73

30.45

31.06

33.45

35.12

36.52

24.00

33.45

29.29

2.83

Gross margin%

18.08

17.41

16.04

18.74

20.12

20.00

22.04

19.40

18.12

20.37

20.91

20.00

19.07

11.90

Operating margin%

29.10

30.40

30.71

27.94

29.20

30.56

29.82

27.05

25.80

25.51

27.49

27.05

29.15

16.68

Net margin%

17.74

16.78

14.24

14.11

14.30

14.65

12.60

11.08

8.70

9.91

8.81

11.08

14.18

26.66

P/E ratio (avg)x

14.36

15.26

15.62

16.19

16.08

17.25

17.08

15.76

17.14

19.63

31.89

17.14

16.14

36.09

EV/EBITx

36.29

33.41

35.42

36.62

36.67

40.06

36.75

38.88

36.56

37.57

13.96

37.57

36.65

16.41

FCF yield (avg)%

10.98

10.44

12.37

15.22

17.14

16.99

17.94

15.53

17.64

15.84

4.97

16.99

15.68

25.98

FCF margin%

17.60

18.76

18.37

18.45

18.30

16.11

16.42

17.45

17.22

15.34

21.81

16.42

17.53

1.018

FCF / Net incomex

0.705

0.655

0.687

0.663

0.613

0.561

0.500

0.502

0.481

0.429

0.215

0.500

0.587

10.57

ROIC%

28.31

27.60

27.71

27.44

25.53

26.11

27.44

25.22

23.35

24.61

3.33

25.22

26.78

7.17

Return on equity%

18.94

16.47

16.29

17.31

15.40

14.70

11.79

10.39

10.83

11.54

25.77

11.54

15.05

19.86

Return on assets%

19.31

17.13

16.71

14.75

14.60

16.77

15.67

13.70

15.60

18.41

26.32

15.67

16.19

1.21

EPSNT$

0.89

0.96

0.95

1.00

1.03

0.99

0.84

0.72

1.29

(6.90%)

(1.82%)

—

10.54

EPS growth%

25.12

23.48

25.99

24.07

24.49

26.88

24.00

25.33

25.54

23.53

8.23

25.33

24.80

0.37

Bookvalue per shNT$

0.30

0.33

0.34

0.36

0.35

0.32

0.36

0.41

0.45

1.22

4.63%

3.08%

—

0.44

FCF per shareNT$

0.37

0.41

0.44

0.47

0.50

0.59

0.60

0.65

0.69

6.56%

5.99%

—

1.12

Dividend per shNT$

1.33

1.53

1.59

1.64

1.58

1.68

1.92

1.78

1.67

1.53

0.89

(0.62%)

1.38%

—

26.10

Div yield (avg)%

6.03

8.32

5.60

5.63

6.95

9.36

8.36

9.60

10.39

9.80

4.81

9.60

8.34

5.81

Payout ratio%

11.84

9.86

11.36

9.25

11.48

10.39

11.55

10.44

7.96

10.58

20.73

10.44

10.51

76.83

Shares (diluted)M

77.76

74.47

74.81

79.24

81.44

94.88

105.9

109.1

106.1

120.7

76.63

8.19%

4.61%

15.00

Buyback yield%

4.25

4.86

3.82

3.01

3.04

2.95

2.97

4.47

3.44

4.94

13.59

3.44

3.63

1.571

D/E ratiox

0.834

0.771

0.781

0.727

0.760

0.789

0.856

0.848

0.847

0.908

1.722

0.848

0.812

5.755

Enterprise valueNT$B

2.869

3.063

3.135

2.925

3.115

2.715

2.925

2.801

2.435

2.627

6.240

(3.35%)

(0.34%)

3.484

LT debtNT$B

7.921

8.402

9.467

9.242

10.00

9.382

10.06

10.98

10.09

10.55

7.394

1.06%

2.73%

Peers (US$6.235M)

Cap (US$)

Weblisher Data Tech…

18.50M

—

Cybersoft Digital…

18.35M

—

Citiesocial Co., Ltd.

4.893M

—

Fintechwerx Internatio…

6.394M

—

Capital

TTM

10Y

Leveragex

8.767

(0.027)

EBIT/Intx

1.022

0.192

0.184

Own earn%

(23.23)

40.71

40.61

Sh yield%

41.10

13.83

11.82

Owners

Insiders/Inst%

13.83

67.01

Short interest%

4.83

SBC / revenue%

3.08

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

26–31

$1 testx

—

Incr. ROIC%

Red Sunrise Co., Ltd. provides a range of payment processing services in Taiwan. It offers online ATM/virtual account, credit card payment, installment payment, APP card swiping, physical card reader, store payment collection, customized payment, and electronic invoice services. The company also provides convenience store logistics, bulk freight, and home delivery services. Red Sunrise Co., Ltd.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

NT$8.407B

5.71%

1.00×

Cost of revenue

NT$4.852B

5.70%

1.00×

Operating expenses

NT$1.934B

5.75%

1.00×