Company Valuation: Architectural Aesthetics Global Development CO.,LTD.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 231.8 1,062 820.3 808.3 2,267 1,253
Change - 358.13% -22.75% -1.45% 180.44% -44.74%
Enterprise Value (EV) 1 839.8 1,348 935.2 917.3 1,955 1,140
Change - 60.51% -30.62% -1.91% 113.12% -41.68%
P/E -1.54x -16.4x -23x -33x 12.8x -105x
PBR 41.4x 3.9x 3.45x 3.59x 4.93x 2.8x
PEG - 0.2x 0.5x 1.1x -0x 1x
Capitalization / Revenue 1.4x 16x 5.61x 5.54x 4.2x 7.41x
EV / Revenue 5.07x 20.3x 6.39x 6.29x 3.62x 6.74x
EV / EBITDA -21.3x 22.6x 8.2x 8.53x 6.9x -35.1x
EV / EBIT -9.6x -49.2x 46.9x 54.7x 7.69x -32.4x
EV / FCF 10.2x 52x 7.59x 17.7x 18x -6.45x
FCF Yield 9.81% 1.92% 13.2% 5.65% 5.55% -15.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4.427 -1.085 -0.5965 -0.41 2.96 -0.2
Distribution rate - - - - - -
Net sales 1 165.6 66.4 146.3 145.8 539.4 169.1
EBITDA 1 -39.47 59.71 114.1 107.6 283.4 -32.48
EBIT 1 -87.48 -27.39 19.93 16.76 254.3 -35.23
Net income 1 -150.9 -43.89 -35.59 -3.785 176.8 -11.78
Net Debt 1 608 286.1 114.9 109 -311.9 -112.6
Reference price 2 6.80 17.80 13.75 13.55 38.00 21.00
Nbr of stocks (in thousands) 34,086 59,656 59,656 59,656 59,656 59,656
Announcement Date 3/31/21 3/31/22 3/15/24 3/15/24 3/17/25 3/31/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.67M
17x3.04x8.72x4.71% 13.13B
14.02x3.22x9x3.71% 5.65B
16.84x5.5x10.97x2.3% 5.56B
18.81x4.26x10.82x1.04% 5.03B
15.93x2.22x9.22x3.12% 4.72B
17.92x1.7x8.07x3.09% 2.85B
17.39x1.29x7.9x2.03% 2.38B
Average 16.84x 3.03x 9.24x 2.86% 4.92B
Weighted average by Cap. 16.74x 3.27x 9.31x 3.29%

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. 2724 Stock
  4. Valuation Architectural Aesthetics Global Development CO.,LTD.