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.($)
- - - - 19.14M
27.5x6.16x15.95x1.51% 445B
54.26x19.39x38.9x-.--% 261B
19.23x0.78x14.05x2.36% 172B
26.15x8.31x20.06x0.47% 142B
50.76x15.19x33.54x-.--% 97.92B
32.95x6.42x18.62x1.06% 75.36B
42.74x2.32x14.98x1.65% 57.54B
67.19x8.68x38.41x-.--% 55.26B
28.51x6.45x21.51x1.45% 55.06B
Average 38.81x 8.19x 24.00x 0.95% 136.14B
Weighted average by Cap. 35.71x 8.85x 23.05x 1.03%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Array Inc.

Historical PBR trend

Valuation ratios - PBR - Array Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Array Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Array Inc.

  1. Stock Market
  2. Stocks
  3. 3664 Stock
  4. Valuation Array Inc.