Company Valuation: Apex Dynamics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027
Market Cap 1 20,493 17,036 74,479 52,272 50,107 -
Change - - 337.18% -29.82% -4.14% -
Enterprise Value (EV) 20,493 17,036 74,479 52,272 50,107 50,107
Change - - 337.18% -29.82% -4.14% 0%
P/E 23.8x 19.5x 65.7x 54.3x 49x 43.8x
PBR - - - - - -
PEG - - 2.2x -3.6x 7.84x 3.7x
Capitalization / Revenue 6.23x - 25.2x 17.4x 14.8x 13.6x
EV / Revenue 0x - 0x 0x 14.8x 13.6x
EV / EBITDA - - 0x 0x 32.3x 29.5x
EV / EBIT - - 0x 0x 43.8x 38.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 11.82 10.89 14.15 12 12.75 14.28
Distribution rate - - - - - -
Net sales 1 3,291 - 2,959 2,998 3,380 3,672
EBITDA 1 - - 1,290 1,227 1,551 1,699
EBIT 1 - - 994.9 942.3 1,143 1,291
Net income 1 - 873.2 1,134 961.8 1,023 1,145
Net Debt - - - - - -
Reference price 2 281.00 212.50 929.00 652.00 625.00 625.00
Nbr of stocks (in thousands) 72,928 80,171 80,171 80,171 80,171 -
Announcement Date 3/28/22 2/27/24 2/21/25 2/26/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
48.39x - - - 1.55B
35.38x6.07x22.6x0.76% 121B
33.82x6.31x21.65x1.79% 41.81B
33.36x4.3x15.88x0.11% 31.54B
21.02x1.73x12.82x2.31% 29.79B
23.63x3.45x14.88x1% 28.78B
28.75x4.75x17x1.39% 28.52B
113.27x7.7x40.51x - 27.71B
25.92x3.11x13.54x1.45% 28.08B
26.9x3.47x16.54x1.69% 24.76B
Average 39.04x 4.54x 19.49x 1.31% 36.4B
Weighted average by Cap. 37.08x 4.99x 20.30x 1.17%

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. 4583 Stock
  4. Valuation Apex Dynamics, Inc.