Company Valuation: Array Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 688.7 452.2 583.2 1,362 1,444 1,071
Change - -34.34% 28.98% 133.54% 6.04% -25.81%
Enterprise Value (EV) 1 328.5 141 516.1 1,327 1,545 1,162
Change - -57.06% 265.92% 157.12% 16.46% -24.81%
P/E -6.67x -4.73x -3.25x -62.1x 444x -2.99x
PBR 1.35x 1.13x 2.35x 4.26x 4.41x 12.9x
PEG - 0.64x -0x 0.7x -4x 0x
Capitalization / Revenue 1.36x 1.04x 1.25x 2.17x 2.03x 1.99x
EV / Revenue 0.65x 0.33x 1.11x 2.12x 2.17x 2.16x
EV / EBITDA -5.2x -1.47x -3.01x 65.1x 295x -3.69x
EV / EBIT -4.34x -1.32x -2.83x 121x -441x -3.61x
EV / FCF 4.94x -6.32x -2.8x -12.1x -9.28x 8.71x
FCF Yield 20.3% -15.8% -35.7% -8.24% -10.8% 11.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.099 -1.943 -3.648 -0.3878 0.0573 -6.02
Distribution rate - - - - - -
Net sales 1 506.5 433.4 465.1 626.7 712.8 537.9
EBITDA 1 -63.16 -96.15 -171.4 20.4 5.245 -315.2
EBIT 1 -75.7 -107 -182.1 10.94 -3.502 -322
Net income 1 -103.2 -95.63 -179.5 -21.22 3.251 -356.9
Net Debt 1 -360.2 -311.1 -67.1 -35.02 101.2 90.58
Reference price 2 14.000 9.190 11.850 24.100 25.450 18.000
Nbr of stocks (in thousands) 49,190 49,203 49,215 56,515 56,748 59,525
Announcement Date 3/19/21 3/25/22 3/31/23 3/27/24 3/31/25 3/31/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.22M
26.13x2.9x18.54x1.26% 38.33B
-1473x - - - 7.46B
23.2x - - - 3.32B
96.86x2.41x14.71x-.--% 3.15B
13.06x0.62x6.79x5.32% 1.22B
20.94x7.88x18.03x4.04% 1.14B
13.32x0.32x8.15x2.74% 848M
Average -182.78x 2.83x 13.24x 2.67% 6.94B
Weighted average by Cap. -172.29x 2.88x 17.74x 1.38%

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. 3664 Stock
  4. Valuation Array Inc.