Company Valuation: Acme Electronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,459 9,790 4,383 5,346 5,836 6,049
Change - 183.07% -55.23% 21.98% 9.16% 3.65%
Enterprise Value (EV) 1 4,030 10,836 6,147 6,639 7,362 7,775
Change - 168.9% -43.27% 8.01% 10.89% 5.61%
P/E 105x 167x 268x -31x 37.6x -91.1x
PBR 2.67x 7.33x 3.18x 3.02x 2.89x 3.08x
PEG - 2.1x -3.7x 0x -0x 1x
Capitalization / Revenue 1.59x 3.19x 1.43x 2.1x 1.89x 1.97x
EV / Revenue 1.86x 3.53x 2.01x 2.6x 2.38x 2.53x
EV / EBITDA 13.9x 31.5x 23.4x 422x 18.3x 26.9x
EV / EBIT 37.7x 69.8x 130x -26.7x 75.8x -116x
EV / FCF 93.1x -26.8x -8.22x -178x -12.6x -29.9x
FCF Yield 1.07% -3.74% -12.2% -0.56% -7.96% -3.35%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.18 0.32 0.0893 -0.81 0.7291 -0.3117
Distribution rate - - - - - -
Net sales 1 2,169 3,070 3,057 2,552 3,095 3,069
EBITDA 1 289.1 344.2 262.5 15.72 402.5 288.6
EBIT 1 106.8 155.2 47.42 -248.2 97.15 -66.75
Net income 1 33.39 59.33 16.35 -171.2 155.3 -66.38
Net Debt 1 571.1 1,046 1,764 1,293 1,526 1,726
Reference price 2 18.90 53.50 23.95 25.10 27.40 28.40
Nbr of stocks (in thousands) 182,994 182,994 182,994 212,994 212,994 212,994
Announcement Date 3/29/21 3/22/22 3/16/23 3/14/24 3/14/25 3/16/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 298M
34.49x6.16x19.18x0.64% 195B
31.71x12.59x26.51x0.37% 105B
13.59x0.29x6.63x3.78% 104B
49.36x7.83x25.62x0.77% 101B
80.28x7.92x38.19x0.2% 72.19B
21.78x1.27x14.06x0.46% 70.72B
78.19x9.25x39.28x0.01% 62.03B
48.46x10.61x32.25x0.81% 57.04B
39.05x2.16x23.86x-.--% 41.34B
Average 44.10x 6.45x 25.06x 0.78% 80.77B
Weighted average by Cap. 40.86x 6.52x 23.28x 0.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 8121 Stock
  4. Valuation Acme Electronics Corporation