Sea & Land Integrated (ROCO:5603) Enterprise Value: NT$1,866 Mil (As of Jul. 15, 2026) ***

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ROCO:5603 Sea & Land Integrated Corp ROCO:5603
67 GF Score
Price NT$14.50
GF Value NT$16.04
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Sea & Land Integrated Enterprise Value?

Sea & Land Integrated ROCO:5603 -1.02% 67 Enterprise Value is NT$1,866 Mil as of Jul. 15, 2026. GuruFocus rates ROCO:5603 with a GF Score™ of 67/100 and a GF Value™ of NT$16.04 (Modestly Undervalued). The stock has 6 warning signs investors should review.

Think of Enterprise Value as the theoretical takeover price. It is more comprehensive than market capitalization (Market Cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

EV-to-EBIT is calculated as Enterprise Value divided by its EBIT. As of today, Sea & Land Integrated's Enterprise Value is NT$1,866 Mil. Sea & Land Integrated's EBIT for the trailing twelve months (TTM) ended in Dec. 2025 was NT$44 Mil. Therefore, Sea & Land Integrated's EV-to-EBIT ratio for today is 42.85.

EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA. As of today, Sea & Land Integrated's Enterprise Value is NT$1,866 Mil. Sea & Land Integrated's EBITDA for the trailing twelve months (TTM) ended in Dec. 2025 was NT$161 Mil. Therefore, Sea & Land Integrated's EV-to-EBITDA ratio for today is 11.61.

EV-to-Revenue is calculated as Enterprise Value divided by its Revenue. As of today, Sea & Land Integrated's Enterprise Value is NT$1,866 Mil. Sea & Land Integrated's Revenue for the trailing twelve months (TTM) ended in Dec. 2025 was NT$1,357 Mil. Therefore, Sea & Land Integrated's EV-to-Revenue ratio for today is 1.38.

EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations. As of today, Sea & Land Integrated's Enterprise Value is NT$1,866 Mil. Sea & Land Integrated's Cash Flow from Operations for the trailing twelve months (TTM) ended in Dec. 2025 was NT$251 Mil. Therefore, Sea & Land Integrated's EV-to-OCF ratio for today is 7.45.

EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow. As of today, Sea & Land Integrated's Enterprise Value is NT$1,866 Mil. Sea & Land Integrated's Free Cash Flow for the trailing twelve months (TTM) ended in Dec. 2025 was NT$86 Mil. Therefore, Sea & Land Integrated's EV-to-FCF ratio for today is 21.75.

*** Please note that the current Enterprise Value is calculated using the current market capitalization and the most recently available financial data. If key financial fields—Long-Term Debt & Capital Lease Obligation and Short-Term Debt & Capital Lease Obligation—are recorded as null in the latest reporting period, our data vendor will default to using data from the prior period with valid entries.


Sea & Land Integrated  (ROCO:5603) Enterprise Value Explanation

When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.

If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.

The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of Enterprise Value.

For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.

Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.

1. EV-to-EBIT is calculated as Enterprise Value divided by its EBIT.

Sea & Land Integrated's EV-to-EBIT for today is

EV-to-EBIT=Enterprise Value (Today)/EBIT (TTM)
=1865.988/43.544
=42.85

Sea & Land Integrated's current Enterprise Value is NT$1,866 Mil.
Sea & Land Integrated's EBIT for the trailing twelve months (TTM) ended in Dec. 2025 adds up the quarterly data reported by the company within the most recent 12 months, which was NT$44 Mil.

2. EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA.

Sea & Land Integrated's EV-to-EBITDA for today is:

EV-to-EBITDA=Enterprise Value (Today)/EBITDA(TTM)
=1865.988/160.664
=11.61

Sea & Land Integrated's current Enterprise Value is NT$1,866 Mil.
Sea & Land Integrated's EBITDA for the trailing twelve months (TTM) ended in Dec. 2025 adds up the quarterly data reported by the company within the most recent 12 months, which was NT$161 Mil.

3. EV-to-Revenue is calculated as Enterprise Value divided by its Revenue.

Sea & Land Integrated's EV-to-Revenue for today is:

EV-to-Revenue=Enterprise Value (Today)/Revenue (TTM)
=1865.988/1356.64
=1.38

Sea & Land Integrated's current Enterprise Value is NT$1,866 Mil.
Sea & Land Integrated's Revenue for the trailing twelve months (TTM) ended in Dec. 2025 adds up the quarterly data reported by the company within the most recent 12 months, which was NT$1,357 Mil.

4. EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations.

Sea & Land Integrated's EV-to-OCF for today is:

EV-to-OCF=Enterprise Value (Today)/Cash Flow from Operations (TTM)
=1865.988/250.564
=7.45

Sea & Land Integrated's current Enterprise Value is NT$1,866 Mil.
Sea & Land Integrated's Cash Flow from Operations for the trailing twelve months (TTM) ended in Dec. 2025 adds up the quarterly data reported by the company within the most recent 12 months, which was NT$251 Mil.

5. EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow.

Sea & Land Integrated's EV-to-FCF for today is:

EV-to-FCF=Enterprise Value (Today)/Free Cash Flow (TTM)
=1865.988/85.781
=21.75

Sea & Land Integrated's current Enterprise Value is NT$1,866 Mil.
Sea & Land Integrated's Free Cash Flow for the trailing twelve months (TTM) ended in Dec. 2025 adds up the quarterly data reported by the company within the most recent 12 months, which was NT$86 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Sea & Land Integrated Enterprise Value Related Terms


Sea & Land Integrated Enterprise Value Historical Data

* Premium members only.

The historical data trend for Sea & Land Integrated's Enterprise Value can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Sea & Land Integrated Enterprise Value Chart

Sea & Land Integrated Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Enterprise Value
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2,773.17 2,592.03 2,844.13 3,076.53 2,322.21

Sea & Land Integrated Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
Enterprise Value Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 3,076.53 2,778.20 2,658.27 2,436.95 2,322.21

ROCO:5603 vs UPS, FDX, JBHT: Enterprise Value Comparison

For the Integrated Freight & Logistics subindustry, Sea & Land Integrated's Enterprise Value, along with its competitors' market caps and Enterprise Value data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Sea & Land Integrated Enterprise Value vs Transportation Industry

For the Transportation industry and Industrials sector, Sea & Land Integrated's Enterprise Value distribution charts can be found below:

* The bar in red indicates where Sea & Land Integrated's Enterprise Value falls into.


ROCO:5603
67GF Score
Sea & Land Integrated Corp ROCO:5603
Enterprise Value is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sea & Land Integrated Enterprise Value Calculation

Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

Sea & Land Integrated's Enterprise Value for the fiscal year that ended in Dec. 2025 is calculated as

Sea & Land Integrated's Enterprise Value for the quarter that ended in Dec. 2025 is calculated as

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about Enterprise Value →
What does a Enterprise Value of NT$1,866 Mil mean?
Sea & Land Integrated (ROCO:5603) has a Enterprise Value of NT$1,866 Mil as of Jul. 15, 2026. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on Sea & Land Integrated and its competitors.
Is Sea & Land Integrated's Enterprise Value too high?
Sea & Land Integrated's current Enterprise Value is NT$1,866 Mil. Overall, Sea & Land Integrated has a GF Score™ of 67/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Sea & Land Integrated's Enterprise Value compare to UPS and FDX?
Sea & Land Integrated's Enterprise Value of NT$1,866 Mil can be compared against companies in the Transportation industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Enterprise Value for a Transportation company?
A good Enterprise Value depends on the Transportation industry context. However, Enterprise Value should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Enterprise Value mean?
A high Enterprise Value can signal that a stock is expensive relative to its fundamentals. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on Sea & Land Integrated and its competitors. Sea & Land Integrated's current Enterprise Value is NT$1,866 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sea & Land Integrated stock overvalued right now?
Based on GuruFocus' analysis, Sea & Land Integrated (ROCO:5603) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$16.04, compared to a current price of NT$14.50 — trading 9.6% below its estimated fair value. The current Enterprise Value is NT$1,866 Mil. Sea & Land Integrated's overall GF Score™ is 67/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Enterprise Value calculated?
Enterprise Value is calculated from a company's financial statements. For Sea & Land Integrated (ROCO:5603), the current Enterprise Value is NT$1,866 Mil as of Jul. 15, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Sea & Land Integrated (ROCO:5603) Overvalued in 2026?

Based on GuruFocus' analysis, Sea & Land Integrated stock appears to be undervalued. The current stock price of NT$14.50 is trading 9.6% below its estimated GF Value™ of NT$16.04. GuruFocus considers Sea & Land Integrated to be Modestly Undervalued.

Key valuation signals for ROCO:5603:

  • Enterprise Value: NT$1,866 Mil
  • GF Value™: NT$16.04 vs. price of NT$14.50 (9.6% below fair value)
  • GF Score™: 67/100 with 6 warning signs

No single metric tells the full story. See the ROCO:5603 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sea & Land Integrated Business Description

Address Datong Road, Section 2, No. 171 - 1, 12th Floor, Xizhi District, New Taipei City, TWN, 22183
Sea & Land Integrated Corp is a Taiwan-based company that operates in container inland transportation, coastal shipping, and heavy cargo logistics and lifting services. Its business activities also include renewable energy, wine import and distribution, warehousing, real estate leasing, and overseas operations.
67GF Score

Get the complete analysis for ROCO:5603

Enterprise Value is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

NT$14.50
Price
NT$16.04
GF Value