Company Valuation: Acter Group Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 12,695 11,666 22,024 46,096 96,907 106,710 -
Change - -8.11% 88.79% 109.3% 110.23% 10.12% -
Enterprise Value (EV) 12,695 11,666 22,024 46,096 96,907 106,710 106,710
Change - -8.11% 88.79% 109.3% 110.23% 10.12% 0%
P/E - 6.56x 12.2x - - - -
PBR - - - - - - -
PEG - - -2.1x - - - -
Capitalization / Revenue 0.63x - 0.88x 1.52x 2.34x 1.89x 1.59x
EV / Revenue 0x - 0x 0x 0x 1.89x 1.59x
EV / EBITDA 0x - 0x 0x 0x 9.02x 9.81x
EV / EBIT 0x - 0x 0x 0x 9.43x 7.97x
EV / FCF - - - - - 14x 12x
FCF Yield - - - - - 7.13% 8.3%
Dividend per Share 2 - - - - - 39.41 51.83
Rate of return - - - - - 4.58% 6.03%
EPS 2 - 15.48 14.58 - - - -
Distribution rate - - - - - - -
Net sales 1 20,217 - 25,061 30,254 41,482 56,484 67,224
EBITDA 1 2,262 - 3,438 4,603 6,097 11,833 10,882
EBIT 1 2,139 - 3,264 4,407 5,703 11,316 13,388
Net income - 1,933 1,838 - - - -
Net Debt - - - - - - -
Reference price 2 111.00 101.50 177.50 371.50 781.00 860.00 860.00
Nbr of stocks (in thousands) 114,373 114,935 124,081 124,081 124,081 124,081 -
Announcement Date 2/25/22 3/1/23 2/27/24 3/5/25 3/4/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.43B
55.8x2.55x24.36x0.07% 96.12B
13.13x1.11x6.08x4.46% 77.18B
27.37x2.09x20.54x1.1% 58.78B
34.09x4.29x23.27x0.2% 58.17B
55.42x4.42x28.13x1.57% 45.26B
29.72x0.73x12.12x2.08% 37.56B
23.71x1.62x14.94x0.19% 34.26B
24.52x0.5x7.92x2.41% 33.97B
4.47x0.3x5.97x6.3% 26.98B
Average 29.80x 1.96x 15.93x 2.04% 47.17B
Weighted average by Cap. 32.80x 2.16x 17.17x 1.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 5536 Stock
  4. Valuation Acter Group Corporation Limited