Ken Sean Industries Co., Ltd.

NT$74.30As of Sun 8 Nov 2026, 12:00 UTC

TPEx:7925Consumer Cycl

Country Taiwan

PE (Fwd) •••

TSR 10Y CAGR —

Div yield —

ROE —

Auto Parts

Beta (5Y) —

PE TTM —

TSR TTM —

Mkt cap NT$4.874B

ROIC —

SE Grade™

—

Value

Quality

Moat

Consensus

Reference

NT$89

20.31%

(61.28%)

Hold 5|3|10|10|11

TTM

FYE 31 Dec TWD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

819.0

RevenueNT$M

749.2

779.1

816.1

846.0

845.0

853.9

867.1

889.8

915.6

935.8

855.1

2.06%

2.28%

24.61

Revenue growth%

25.50

25.48

24.21

26.95

25.50

22.91

24.69

26.44

25.01

23.05

17.39

24.69

25.25

21.71

Gross margin%

9.13

6.96

5.77

4.70

6.66

6.61

8.17

10.55

10.70

13.07

14.26

10.55

7.57

25.47

Operating margin%

16.51

17.57

19.07

20.08

17.59

15.91

16.67

15.74

18.45

16.58

20.70

16.58

17.12

29.96

Net margin%

16.87

16.91

17.24

16.80

17.58

18.17

19.17

20.69

22.14

24.98

22.80

20.69

17.88

14.77

P/E ratio (avg)x

20.00

20.89

19.71

17.26

17.78

16.94

17.99

17.14

15.23

16.41

7.861

16.94

17.52

32.87

EV/EBITx

6.871

7.458

6.882

7.220

7.252

7.575

7.847

8.574

9.367

8.798

33.03

8.574

7.517

20.72

FCF yield (avg)%

19.69

16.85

15.55

16.81

16.12

13.47

15.41

15.33

16.71

17.12

23.81

15.41

16.41

22.90

FCF margin%

12.62

10.10

11.57

8.58

8.95

10.29

10.64

7.72

6.70

6.05

14.63

7.72

9.52

1.418

FCF / Net incomex

1.441

1.381

1.507

1.466

1.637

1.772

2.041

2.134

2.436

2.638

0.893

2.134

1.705

21.96

ROIC%

4.03

1.67

2.06

4.53

7.03

7.55

10.48

10.82

9.40

8.54

17.86

9.40

7.29

28.57

Return on equity%

3.97

4.29

5.43

5.05

3.59

4.54

4.56

3.44

5.64

8.21

9.62

4.56

4.55

21.02

Return on assets%

5.83

5.88

5.95

3.14

3.44

2.26

0.88

0.40

2.76

26.89

0.88

2.95

10.51

EPSNT$

4.55

5.22

5.43

6.29

6.68

7.52

7.26

7.29

7.58

8.23

11.60

4.28%

5.95%

—

7.88

EPS growth%

12.45

15.09

15.98

16.43

15.47

16.32

17.54

20.52

18.05

15.79

23.52

17.54

16.15

2.97

Bookvalue per shNT$

17.19

16.59

17.23

18.49

19.38

20.75

21.45

22.20

25.88

30.24

7.43

9.30%

7.74%

—

8.27

FCF per shareNT$

11.67

11.65

12.58

12.93

12.28

10.97

9.83

10.26

9.68

10.55

9.94

(2.99%)

(2.09%)

—

2.11

Dividend per shNT$

4.03

4.24

5.11

6.05

7.14

7.16

7.79

8.03

9.47

9.81

7.11

6.58%

10.24%

—

17.14

Div yield (avg)%

14.20

11.37

8.79

11.37

10.87

13.51

11.26

8.61

6.04

8.44

28.29

8.61

11.06

26.40

Payout ratio%

0.65

0.67

0.40

2.59

4.58

2.20

3.04

1.14

1.49

0.40

26.89

1.49

1.32

67.50

Shares (diluted)M

69.81

75.22

76.77

80.19

77.09

74.99

72.45

81.83

90.85

102.4

64.86

5.84%

4.51%

16.69

Buyback yield%

13.49

14.54

13.26

12.44

10.22

9.29

9.75

11.12

13.00

12.46

27.51

11.12

12.45

0.239

D/E ratiox

1.764

1.924

1.912

1.831

1.917

1.898

1.862

1.752

1.808

2.043

1.022

1.862

1.880

0.331

Enterprise valueNT$B

0.849

1.004

1.195

1.240

1.475

1.769

1.879

1.837

2.065

2.272

0.062

9.02%

11.48%

0.704

LT debtNT$B

0.860

0.966

1.007

1.171

1.263

1.375

1.344

1.627

1.626

1.951

0.456

9.09%

10.36%

Peers (US$137.7M)

Cap (US$)

Kuen Tong Industrial…

795.1M

—

Whetron Electronics…

80.37M

13.84x

Juoku Technology Co.…

32.03M

6.197x

RÁBA Jármuipari…

130.7M

59.92x

Capital

TTM

10Y

Leveragex

1.583

(0.098)

(0.069)

EBIT/Intx

2.159

4.584

4.349

Own earn%

(4.92)

(27.01)

(27.53)

Sh yield%

33.83

20.90

21.57

Owners

Insiders/Inst%

6.38

34.81

Short interest%

5.76

SBC / revenue%

4.18

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

16–20

$1 testx

—

Incr. ROIC%

Ken Sean Industries Co., Ltd. manufactures and develops backup mirrors. The company offers the C088 Backup Mirror and provides production, quality management, and research and development services. It serves businesses in Taiwan. The company was founded in 1950 and is based in Changhua, Taiwan.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

NT$935.8M

2.28%

1.00×

Cost of revenue

NT$535.9M

2.42%

1.01×

Operating expenses

NT$101.6M

2.50%

1.02×