|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.85 TWD | +2.66% |
|
+5.46% | +41.29% |
| 05-08 | Adda Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 03-12 | iZafe subsidiary Dosell signs framework agreement with Adda | RE |
Company Valuation: Adda Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2,760 | 3,283 | 2,696 | 3,856 | 2,986 | 2,558 |
| Change | - | 18.93% | -17.88% | 43.01% | -22.54% | -14.36% |
| Enterprise Value (EV) 1 | 2,243 | 2,991 | 2,380 | 3,406 | 2,564 | 2,049 |
| Change | - | 33.36% | -20.42% | 43.1% | -24.73% | -20.08% |
| P/E | 13.9x | 16.2x | 11.8x | 29x | 33.6x | 40.8x |
| PBR | 1.95x | 2.29x | 1.74x | 2.61x | 1.95x | 1.71x |
| PEG | - | 7.37x | 1x | -0.7x | -1x | -1.4x |
| Capitalization / Revenue | 1.3x | 1.31x | 0.97x | 1.61x | 1.21x | 1.1x |
| EV / Revenue | 1.06x | 1.19x | 0.85x | 1.42x | 1.04x | 0.88x |
| EV / EBITDA | 8.7x | 10x | 7.8x | 17.2x | 10.8x | 8.95x |
| EV / EBIT | 11.7x | 13.4x | 11.7x | 40x | 18.1x | 14.9x |
| EV / FCF | 12.4x | -31.6x | 12.9x | 8.17x | -67.2x | 11.9x |
| FCF Yield | 8.06% | -3.16% | 7.77% | 12.2% | -1.49% | 8.4% |
| Dividend per Share 2 | 1.597 | 1.6 | 1.664 | 1.03 | 0.81 | 0.8 |
| Rate of return | 6.3% | 5.31% | 6.76% | 2.94% | 2.98% | 3.44% |
| EPS 2 | 1.82 | 1.86 | 2.08 | 1.209 | 0.8086 | 0.57 |
| Distribution rate | 87.8% | 86% | 80% | 85.2% | 100% | 140% |
| Net sales 1 | 2,120 | 2,504 | 2,789 | 2,395 | 2,477 | 2,332 |
| EBITDA 1 | 257.7 | 298.8 | 305.3 | 198.2 | 238.1 | 229 |
| EBIT 1 | 192 | 222.8 | 202.8 | 85.24 | 141.4 | 137.9 |
| Net income 1 | 199.1 | 203 | 227.8 | 132.7 | 88.94 | 62.76 |
| Net Debt 1 | -517.6 | -292.2 | -315.8 | -449.5 | -422.9 | -508.6 |
| Reference price 2 | 25.35 | 30.15 | 24.60 | 35.05 | 27.15 | 23.25 |
| Nbr of stocks (in thousands) | 108,888 | 108,888 | 109,591 | 110,000 | 110,000 | 110,000 |
| Announcement Date | 3/26/21 | 3/29/22 | 3/22/23 | 3/26/24 | 3/26/25 | 3/20/26 |
1TWD in Million2TWD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 113M | |
| 38.25x | 13.23x | 24.36x | 0.76% | 121B | |
| 66.81x | 9.76x | 46.97x | 1.12% | 57.54B | |
| 33.33x | 1.57x | 17.88x | -.--% | 50.14B | |
| 30.79x | 2.51x | 12.05x | 1.08% | 43.53B | |
| 38.29x | 2.38x | 17.02x | 1.41% | 31.75B | |
| 32.17x | 4.87x | 19.42x | -.--% | 30.21B | |
| 9.37x | 5.4x | 10.4x | 2.07% | 23.03B | |
| 43.68x | 2.27x | 20.65x | 0.39% | 20.4B | |
| 34.87x | 5.35x | 21.42x | 0.66% | 20.24B | |
| Average | 36.40x | 5.26x | 21.13x | 0.83% | 39.77B | |
| Weighted average by Cap. | 38.92x | 7.16x | 23.36x | 0.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3071 Stock
- Valuation Adda Corporation
Select your edition
All financial news and data tailored to specific country editions
