Company Valuation: Ablerex Electronics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,773 1,771 1,917 1,953 2,086 3,069
Change - -0.13% 8.26% 1.88% 6.8% 47.14%
Enterprise Value (EV) 1 1,956 2,273 2,374 2,186 2,380 3,127
Change - 16.18% 4.45% -7.92% 8.9% 31.38%
P/E 42.4x 24.6x 16.8x 22.4x 21.7x 17.1x
PBR 1.21x 1.19x 1.1x 1.16x 1.21x 1.82x
PEG - 0.3x 0.3x -0.9x 2.1x 0.2x
Capitalization / Revenue 0.75x 0.59x 0.63x 0.67x 0.69x 0.91x
EV / Revenue 0.83x 0.76x 0.78x 0.75x 0.79x 0.93x
EV / EBITDA 16.8x 16.5x 13x 12.6x 14.8x 9.96x
EV / EBIT 36.9x 29.1x 19.6x 19.7x 24x 12.5x
EV / FCF 26.2x -8.38x 43.6x 7.56x -191x 9.5x
FCF Yield 3.82% -11.9% 2.3% 13.2% -0.52% 10.5%
Dividend per Share 2 1 1.25 2 2 2 3.25
Rate of return 2.54% 3.18% 4.69% 4.61% 4.31% 4.77%
EPS 2 0.93 1.6 2.54 1.94 2.14 4
Distribution rate 108% 78.1% 78.7% 103% 93.5% 81.3%
Net sales 1 2,362 2,985 3,058 2,925 3,024 3,355
EBITDA 1 116.8 137.8 183 172.8 161.3 314.1
EBIT 1 52.95 77.98 121.2 110.7 99.09 250.5
Net income 1 41.92 72.16 114.7 87.69 96.64 180.9
Net Debt 1 183.2 501.9 456.7 232.7 294.4 58.14
Reference price 2 39.40 39.35 42.60 43.40 46.35 68.20
Nbr of stocks (in thousands) 45,000 45,000 45,000 45,000 45,000 45,000
Announcement Date 3/30/21 3/30/22 3/31/23 3/19/24 3/27/25 3/26/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 102M
25.02x2.97x16.24x2.06% 233B
14.13x1.74x7.89x3.62% 204B
38.45x5.65x23.79x1.02% 168B
48.72x6.52x29.22x1.02% 162B
26.59x3.47x15.93x1.83% 161B
30.89x4.44x21.76x0.87% 103B
96.27x11.92x68.16x0.33% 99.28B
40.8x6.71x26.94x0.1% 94.9B
32.58x4.04x21.69x1.05% 94.45B
Average 39.27x 5.28x 25.74x 1.32% 131.86B
Weighted average by Cap. 35.65x 4.75x 22.97x 1.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ablerex Electronics Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Ablerex Electronics Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ablerex Electronics Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ablerex Electronics Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 3628 Stock
  4. Valuation Ablerex Electronics Co., Ltd.