Company Valuation: Astro Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 1,127 812.8 481.3 535.6 477.1 923.9
Change - -27.88% -40.79% 11.29% -10.93% 93.64%
Enterprise Value (EV) 1 1,277 1,019 712.5 673.7 635.7 1,087
Change - -20.2% -30.1% -5.45% -5.65% 71.04%
P/E -3.55x -13x -24x -3.56x -136x 1,560x
PBR 7.92x 9.65x 6.91x 4.55x 4.71x 8.84x
PEG - 0.2x 0.4x -0x 1.4x -13x
Capitalization / Revenue 7.65x 2.29x 2.01x 6.36x 5.39x 7.9x
EV / Revenue 8.67x 2.87x 2.98x 7.99x 7.18x 9.3x
EV / EBITDA -4.59x -49.2x 35.9x -6.88x -26.2x 161x
EV / EBIT -4.17x -19.6x -83.5x -5.6x -19.8x 257x
EV / FCF -8.31x -128x 792x -24.1x -348x -699x
FCF Yield -12% -0.78% 0.13% -4.14% -0.29% -0.14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -39.62 -7.807 -2.497 -11.57 -0.2699 0.0455
Distribution rate - - - - - -
Net sales 1 147.3 354.6 239.4 84.27 88.59 116.9
EBITDA 1 -278.6 -20.7 19.85 -97.91 -24.26 6.774
EBIT 1 -306.1 -51.96 -8.532 -120.3 -32.07 4.23
Net income 1 -316 -62.62 -20.03 -121.7 -3.512 0.592
Net Debt 1 150.3 206.5 231.2 138.1 158.6 163.4
Reference price 2 140.50 101.33 60.00 41.17 36.67 71.00
Nbr of stocks (in thousands) 8,022 8,022 8,022 13,011 13,011 13,012
Announcement Date 3/31/20 3/31/21 3/31/22 3/31/23 3/15/24 3/17/25
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.25M
21.23x1.8x10.62x2.06% 18.55B
16.06x3.07x10.46x2.97% 13.25B
31.75x9.05x19.99x2.7% 8.5B
9.28x1.06x6.89x-.--% 4.39B
34.3x1.71x16.6x-.--% 1.62B
20.37x0.83x4.7x2.34% 1.47B
Average 22.16x 2.92x 11.54x 1.68% 6.83B
Weighted average by Cap. 20.99x 3.34x 11.92x 2.18%

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. 3064 Stock
  4. Valuation Astro Corporation