Company Valuation: AIC Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026
Market Cap 1 14,058 12,016 30,738
Change - -14.53% 155.81%
Enterprise Value (EV) 14,058 12,016 30,738
Change - -14.53% 155.81%
P/E 12.1x - -
PBR - - -
PEG - - -
Capitalization / Revenue - 1.6x 3.4x
EV / Revenue - 0x 3.4x
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 2 327.00 279.50 715.00
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 947M
18.47x1.57x12.41x0.56% 287B
5.98x3.17x3.93x-.--% 190B
18.51x7.4x13.18x0.47% 145B
16.98x6.2x11.86x0.18% 124B
19.52x1.87x9.56x1.03% 73.18B
127.2x7.86x34.63x-.--% 41.32B
26.17x4.71x14.24x1.03% 40.03B
15.98x0.39x6.99x2.04% 44.35B
12.18x0.36x10.47x5.92% 38.25B
Average 29.00x 3.72x 13.03x 1.25% 98.51B
Weighted average by Cap. 20.47x 3.64x 11.29x 0.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AIC Inc.

Historical PBR trend

Valuation ratios - PBR - AIC Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AIC Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AIC Inc.