Company Valuation: Appro Photoelectron Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,541 1,544 923.7 806 786.6 1,069
Change - 0.2% -40.18% -12.75% -2.41% 35.86%
Enterprise Value (EV) 1 1,301 1,157 647.2 595.2 663.7 753.5
Change - -11.09% -44.06% -8.04% 11.51% 13.52%
P/E 14.6x 8.14x 27.9x -40.9x -117x -258x
PBR 3.85x 2.74x 1.86x 1.79x 1.76x 2.09x
PEG - 0.1x -0.3x 0x 1.8x 6.7x
Capitalization / Revenue 2.09x 1.26x 2.53x 6.89x 10.2x 6.19x
EV / Revenue 1.77x 0.94x 1.78x 5.09x 8.6x 4.37x
EV / EBITDA 8.79x 4.71x 37x -16.2x -12.5x -76.6x
EV / EBIT 8.93x 4.74x 40.4x -16.1x -12.4x -74.6x
EV / FCF 53.6x 8.41x 6.25x 14.6x -17.1x -44.6x
FCF Yield 1.87% 11.9% 16% 6.85% -5.84% -2.24%
Dividend per Share 2 2.096 4 1 - - -
Rate of return 3.41% 6.7% 2.8% - - -
EPS 2 4.22 7.336 1.28 -0.762 -0.26 -0.1601
Distribution rate 49.7% 54.5% 78.1% - - -
Net sales 1 737.2 1,229 364.5 117 77.15 172.6
EBITDA 1 148.1 245.8 17.51 -36.78 -52.98 -9.839
EBIT 1 145.7 243.9 16.03 -37.07 -53.32 -10.11
Net income 1 108.9 192.3 33.32 -19.72 -6.676 -4.331
Net Debt 1 -239.7 -387.2 -276.5 -210.8 -122.9 -315.1
Reference price 2 61.55 59.68 35.70 31.15 30.40 41.30
Nbr of stocks (in thousands) 25,040 25,875 25,875 25,875 25,875 25,875
Announcement Date 3/29/21 5/16/22 3/27/23 3/29/24 3/26/25 3/23/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.51M
85.16x1.86x48.68x0.07% 9.6B
12.68x0.2x5.42x3.91% 5.03B
12.18x - - 4.12% 4.99B
15.67x - - 1.06% 1.88B
9.16x - - - 1.06B
Average 26.97x 1.03x 27.05x 2.29% 3.77B
Weighted average by Cap. 43.50x 1.29x 33.80x 2%

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. 6560 Stock
  4. Valuation Appro Photoelectron Inc.