Company Valuation: Alpha Networks Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 16,929 18,172 15,276 20,450 19,041 16,983
Change - 7.34% -15.93% 33.87% -6.89% -10.81%
Enterprise Value (EV) 1 14,622 17,987 15,488 19,392 17,399 15,540
Change - 23.01% -13.89% 25.21% -10.28% -10.68%
P/E 30.3x 41.9x 16.8x 37.4x 87.9x -87.1x
PBR 1.74x 1.89x 1.47x 2.04x 1.92x 1.86x
PEG - -1.9x 0x -0.9x -1.5x 0x
Capitalization / Revenue 0.53x 0.65x 0.45x 0.72x 0.89x 0.76x
EV / Revenue 0.45x 0.65x 0.46x 0.69x 0.81x 0.69x
EV / EBITDA 10.1x 14x 6.82x 13.5x 26.4x 37.9x
EV / EBIT 16.3x 25.3x 9.03x 23.4x 162x -114x
EV / FCF -15.3x -13.3x 62.9x 9.2x 50x 26.7x
FCF Yield -6.52% -7.49% 1.59% 10.9% 2% 3.75%
Dividend per Share 2 1 0.8 1.69 1.01 1 0.5
Rate of return 3.2% 2.38% 5.99% 2.68% 2.84% 1.59%
EPS 2 1.03 0.8 1.68 1.01 0.4 -0.36
Distribution rate 97.1% 100% 101% 100% 250% -139%
Net sales 1 32,171 27,862 33,634 28,272 21,444 22,462
EBITDA 1 1,443 1,285 2,270 1,433 659.7 410.4
EBIT 1 897.6 709.7 1,715 829.3 107.6 -136.9
Net income 1 557 433.9 917.1 547.9 218.6 -193.9
Net Debt 1 -2,307 -185.2 211.7 -1,058 -1,643 -1,443
Reference price 2 31.25 33.55 28.20 37.75 35.15 31.35
Nbr of stocks (in thousands) 541,718 541,638 541,719 541,719 541,719 541,719
Announcement Date 3/21/21 3/7/22 2/26/23 2/29/24 2/28/25 2/26/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 508M
27.06x3.03x19.16x1.28% 38.32B
-1332x - - - 6.73B
123.01x3.07x18.69x-.--% 3.98B
24.78x - - - 3.53B
12.75x0.64x7.97x5.15% 1.26B
21.08x7.93x18.23x4.02% 1.15B
12.4x0.29x5.24x2.94% 788M
-16.05x - - - 650M
Average -140.87x 2.99x 13.86x 2.68% 6.32B
Weighted average by Cap. -129.51x 3.05x 18.55x 1.37%

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. 3380 Stock
  4. Valuation Alpha Networks Inc.