Company Valuation: Acer Incorporated

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 91,384 70,676 161,460 119,647 79,364 94,094 - -
Change - -22.66% 128.45% -25.9% -33.67% 18.56% - -
Enterprise Value (EV) 1 59,989 37,757 127,967 88,975 64,750 104,155 90,592 95,755
Change - -37.06% 238.92% -30.47% -27.23% 60.86% -13.02% 5.7%
P/E 8.39x 14.1x 32.8x 21.6x 21.1x 17.3x 16.8x 18.2x
PBR 1.43x 2.02x 2.17x 1.56x 1.05x 1.19x 1.15x 0.99x
PEG - -0.3x -18.26x 1.8x -0.7x 0.4x 5.97x -2.4x
Capitalization / Revenue 0.29x 0.26x 0.67x 0.45x 0.29x 0.29x 0.27x 0.29x
EV / Revenue 0.19x 0.14x 0.53x 0.34x 0.23x 0.33x 0.26x 0.3x
EV / EBITDA 3.83x 4.38x 21.3x 12.4x 7.64x 9.9x 9.68x 7.33x
EV / EBIT 4.24x 5.45x 30.3x 18.2x 12.6x 16.1x 11.7x 12.6x
EV / FCF 10.1x 6.92x 10.5x -14.8x -11.9x 16.7x 28x -
FCF Yield 9.91% 14.5% 9.51% -6.75% -8.37% 6% 3.57% -
Dividend per Share 2 2.28 1.5 1.6 1.7 1.3 1.32 1.004 -
Rate of return 7.49% 6.37% 2.97% 4.27% 4.92% 4.22% 3.21% -
EPS 2 3.63 1.67 1.64 1.84 1.25 1.81 1.861 1.72
Distribution rate 62.8% 89.8% 97.6% 92.4% 104% 72.9% 53.9% -
Net sales 1 318,850 275,424 241,310 264,680 275,630 320,460 347,226 323,607
EBITDA 1 15,678 8,618 6,002 7,148 8,472 10,518 9,359 13,064
EBIT 1 14,163 6,928 4,230 4,880 5,140 6,485 7,723 7,622
Net income 1 10,897 5,004 4,930 5,540 3,780 4,908 5,650 -
Net Debt 1 -31,395 -32,919 -33,493 -30,672 -14,613 10,061 -3,502 1,661
Reference price 2 30.45 23.55 53.80 39.80 26.40 31.30 31.30 31.30
Nbr of stocks (in thousands) 3,001,108 3,001,108 3,001,108 3,006,208 3,006,208 3,006,208 - -
Announcement Date 3/16/22 3/16/23 3/14/24 3/13/25 3/12/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.15x0.32x9.83x4.25% 2.94B
23.47x1.98x15.58x0.44% 365B
7.64x4.24x5.28x-.--% 243B
23.47x9.48x16.81x0.37% 183B
21.1x7.8x15x0.14% 154B
24.95x2.3x11.8x0.81% 93.56B
19.23x0.5x8.96x1.66% 55.96B
151.84x9.39x41.37x-.--% 49.05B
35.43x6.26x21.29x1.18% 45.5B
29.33x5.3x16.04x0.92% 44.87B
Average 35.36x 4.76x 16.20x 0.98% 123.7B
Weighted average by Cap. 25.71x 4.78x 14.31x 0.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Acer Incorporated

Historical PBR trend

Valuation ratios - PBR - Acer Incorporated

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Acer Incorporated

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Acer Incorporated


Year-on-year evolution of the Yield

Valuation ratios - Yield - Acer Incorporated
  1. Stock Market
  2. Stocks
  3. 2353 Stock
  4. Valuation Acer Incorporated