Company Valuation: Acon Optics Communications Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 500.5 545.4 543.6 2,572 1,815
Change - 8.97% -0.33% 373.11% -29.43%
Enterprise Value (EV) 1 588.1 498.1 506.3 2,505 1,808
Change - -15.31% 1.65% 394.73% -27.82%
P/E 29.2x 10.7x 39.8x 32.3x 282x
PBR 1.66x 1.63x 1.77x 6.58x 4.88x
PEG -0.9x 0x -0.5x 0x -3.1x
Capitalization / Revenue 0.66x 0.72x 0.9x 3.38x 2.16x
EV / Revenue 0.78x 0.66x 0.84x 3.29x 2.15x
EV / EBITDA 10.4x 5.6x 8.61x 20.4x 23.9x
EV / EBIT 39.7x 12x 51.7x 33.5x 78.2x
EV / FCF 16.4x 2.85x 13.7x 1,413x 115x
FCF Yield 6.1% 35.1% 7.32% 0.07% 0.87%
Dividend per Share 2 0.6 1.5 0.5 2 0.3
Rate of return 2.64% 6.01% 1.96% 1.67% 0.36%
EPS 2 0.78 2.34 0.64 3.7 0.2976
Distribution rate 76.9% 64.1% 78.1% 54.1% 101%
Net sales 1 755.4 758.4 600.8 761.6 839.5
EBITDA 1 56.52 88.91 58.78 122.7 75.76
EBIT 1 14.82 41.57 9.798 74.86 23.12
Net income 1 17.34 51.9 14.07 81.78 6.512
Net Debt 1 87.62 -47.32 -37.28 -66.88 -6.749
Reference price 2 22.75 24.95 25.45 119.50 83.80
Nbr of stocks (in thousands) 22,000 21,860 21,360 21,522 21,657
Announcement Date 3/30/22 4/7/23 4/2/24 3/27/25 3/26/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 236M
35.27x12.57x22.95x0.78% 125B
45.54x7.57x33.02x1.76% 50.95B
28.02x1.3x14.86x-.--% 42.59B
23.55x1.98x9.57x1.31% 36.66B
30.84x2.17x15.01x1.53% 29.74B
29.98x4.56x18.19x-.--% 29.04B
11.38x6.32x17.62x1.33% 28.7B
31.92x4.9x19.58x0.72% 18.85B
24.25x3.09x12.96x-.--% 17.08B
Average 28.97x 4.94x 18.20x 0.83% 37.89B
Weighted average by Cap. 31.47x 6.89x 20.09x 0.88%

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. 6820 Stock
  4. Valuation Acon Optics Communications Inc.