Company Valuation: Anderson Industrial Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,911 2,286 1,891 2,200 2,784 4,544
Change - 19.62% -17.28% 16.34% 26.52% 63.23%
Enterprise Value (EV) 1 2,938 3,030 2,753 3,512 4,156 6,210
Change - 3.14% -9.14% 27.56% 18.34% 49.43%
P/E -16.3x 10.5x 12.5x -144x -17.9x -67.7x
PBR 0.92x 1.05x 0.81x 0.92x 1.25x 2.11x
PEG - -0x -0.4x 1x -0x 1.2x
Capitalization / Revenue 0.6x 0.64x 0.5x 0.57x 0.76x 1.62x
EV / Revenue 0.91x 0.84x 0.73x 0.9x 1.13x 2.22x
EV / EBITDA -62.7x 19x 13.4x 38.9x -115x 45.5x
EV / EBIT -22.3x 42.7x 23.4x -326x -32x 128x
EV / FCF 20.6x 26.4x -23.7x -22.6x 57.2x -29.8x
FCF Yield 4.86% 3.79% -4.22% -4.42% 1.75% -3.36%
Dividend per Share 2 0.1 0.1 0.1 0.1 0.1 -
Rate of return 1% 0.84% 0.99% 0.87% 0.69% -
EPS 2 -0.6148 1.14 0.81 -0.08 -0.8132 -0.351
Distribution rate -16.3% 8.77% 12.3% -125% -12.3% -
Net sales 1 3,211 3,588 3,789 3,883 3,673 2,797
EBITDA 1 -46.85 159.8 205.9 90.36 -36.2 136.4
EBIT 1 -131.7 70.9 117.7 -10.78 -129.7 48.44
Net income 1 -118.7 218.2 155.7 -14.95 -155.6 -67.15
Net Debt 1 1,027 743.7 861.8 1,312 1,372 1,666
Reference price 2 9.99 11.95 10.15 11.50 14.55 23.75
Nbr of stocks (in thousands) 191,331 191,331 186,331 191,331 191,331 191,331
Announcement Date 3/10/21 3/9/22 3/9/23 3/13/24 3/12/25 3/4/26
1TWD in Million2TWD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 151M
29.99x5.34x19.48x0.87% 117B
31.15x4.88x18.61x1.72% 89.42B
29.51x3.37x19.46x0.7% 64.62B
41.3x6.46x28.45x1.86% 60.29B
38.64x7.83x22.91x-.--% 56.15B
24.11x4.63x15.94x2.48% 33.96B
31.94x4.2x15.83x0.11% 31.04B
23.16x3.35x14.42x1.01% 27.98B
18.72x3.16x10.16x1.61% 25.94B
Average 29.83x 4.80x 18.36x 1.15% 50.66B
Weighted average by Cap. 31.21x 5.08x 19.55x 1.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Anderson Industrial Corporation

Historical PBR trend

Valuation ratios - PBR - Anderson Industrial Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Anderson Industrial Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Anderson Industrial Corporation

  1. Stock Market
  2. Stocks
  3. 1528 Stock
  4. Valuation Anderson Industrial Corporation