Company Valuation: Anpec Electronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,141 20,401 8,518 16,343 12,620 15,853
Change - 232.23% -58.25% 91.87% -22.78% 25.61%
Enterprise Value (EV) 1 5,031 18,140 6,674 14,681 10,510 13,270
Change - 260.57% -63.21% 119.96% -28.41% 26.26%
P/E 13.6x 22.1x 9x 32.3x 17.7x 16.9x
PBR 2.68x 6.98x 2.55x 5.1x 3.51x 4.06x
PEG - 0x 7.37x -0.7x 0.4x 0.5x
Capitalization / Revenue 1.14x 3.02x 1.33x 3.02x 2.07x 2.12x
EV / Revenue 0.93x 2.68x 1.05x 2.71x 1.73x 1.77x
EV / EBITDA 6.48x 12x 4.42x 17.8x 9.79x 9x
EV / EBIT 7.6x 13.1x 4.84x 21.9x 11.6x 10.3x
EV / FCF 7.75x 15.6x 15.8x 30.7x 15.2x 14.7x
FCF Yield 12.9% 6.41% 6.33% 3.26% 6.59% 6.79%
Dividend per Share 2 5.2 9.02 9 5.97 8.601 11
Rate of return 6.09% 3.24% 7.83% 2.7% 5.03% 5.09%
EPS 2 6.269 12.62 12.78 6.854 9.671 12.75
Distribution rate 82.9% 71.5% 70.4% 87.1% 88.9% 86.2%
Net sales 1 5,390 6,762 6,382 5,416 6,090 7,484
EBITDA 1 776.9 1,508 1,510 825.2 1,074 1,475
EBIT 1 662.1 1,389 1,380 670.5 902.3 1,288
Net income 1 456.5 929.2 963.6 510.8 720.1 951.2
Net Debt 1 -1,110 -2,261 -1,844 -1,663 -2,110 -2,583
Reference price 2 85.40 278.50 115.00 221.50 171.00 216.00
Nbr of stocks (in thousands) 71,905 73,254 74,070 73,786 73,802 73,392
Announcement Date 3/29/21 3/29/22 3/1/23 2/27/24 3/3/25 3/16/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 650M
71.87x11.51x57.7x1.13% 246B
45.2x8.25x14.79x-.--% 91.39B
56.82x10.11x36.37x0.85% 59.97B
42.5x9.07x31.54x1.29% 55.32B
43.35x - - 0.22% 46.5B
45.93x7.9x31.72x0.86% 38.13B
150.13x17.39x120.75x0.28% 33.33B
32.94x7.94x25.33x0.57% 34.14B
861.54x54.78x1215.84x - 30.91B
Average 150.03x 15.87x 191.75x 0.65% 63.62B
Weighted average by Cap. 100.84x 12.80x 107.20x 0.78%

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. 6138 Stock
  4. Valuation Anpec Electronics Corporation