Company Valuation: AIC Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026
Market Cap 1 14,058 12,016 30,179
Change - -14.53% 151.16%
Enterprise Value (EV) 14,058 12,016 30,179
Change - -14.53% 151.16%
P/E 12.1x - -
PBR - - -
PEG - - -
Capitalization / Revenue - 1.6x 3.34x
EV / Revenue - 0x 3.34x
EV / EBITDA - - -
EV / EBIT - - -
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 26.93 - -
Distribution rate - - -
Net sales 1 - 7,516 9,039
EBITDA - - -
EBIT - 877.8 -
Net income 1,087 - -
Net Debt - - -
Reference price 2 327.00 279.50 702.00
Nbr of stocks (in thousands) 42,991 42,991 42,991
Announcement Date 3/26/25 3/13/26 -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 950M
23.52x1.98x15.61x0.44% 366B
25.56x10.35x18.35x0.34% 199B
21.86x2.06x10.51x0.91% 81.97B
19.42x0.5x9.05x1.65% 56.51B
32.87x5.79x19.7x1.28% 42.22B
36.85x22.55x27.92x1.21% 38.42B
13.17x0.58x7.06x3.64% 29.71B
12.25x0.64x9.54x5.49% 22.13B
26.68x2.75x17.67x2.65% 20.62B
Average 23.58x 5.24x 15.05x 1.96% 85.78B
Weighted average by Cap. 24.05x 4.88x 15.68x 0.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!