|
Market Closed -
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 10-02 | China State-Backed Firm Funds Nvidia Chip Acquisitions Despite U.S Curbs | MT |
| 09-22 | Republic of Gamers Announces ROG G1000 Gaming Desktop | CI |
Company Valuation: ASUSTeK Computer Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 279,278 | 199,431 | 363,581 | 457,540 | 407,033 | 714,535 | - | - |
| Change | - | -28.59% | 82.31% | 25.84% | -11.04% | 75.55% | - | - |
| Enterprise Value (EV) 1 | 220,217 | 178,961 | 300,755 | 385,131 | 340,378 | 664,799 | 663,889 | 649,776 |
| Change | - | -18.73% | 68.06% | 28.05% | -11.62% | 95.31% | -0.14% | -2.13% |
| P/E | 6.35x | 13.6x | 22.9x | 14.6x | 9.21x | 12.5x | 12.7x | 12.2x |
| PBR | 1.2x | 0.94x | 1.52x | 1.7x | 1.52x | 2.41x | 2.3x | 2.08x |
| PEG | - | -0.2x | 2.87x | 0.1x | 0.2x | 0.4x | -6.2x | 3.07x |
| Capitalization / Revenue | 0.52x | 0.37x | 0.75x | 0.78x | 0.55x | 0.69x | 0.59x | 0.55x |
| EV / Revenue | 0.41x | 0.33x | 0.62x | 0.66x | 0.46x | 0.65x | 0.55x | 0.5x |
| EV / EBITDA | 4.16x | 11.5x | 21.6x | 11.9x | 7.96x | 9.67x | 9.61x | 9.34x |
| EV / EBIT | 4.46x | 13.8x | 26.9x | 13x | 8.58x | 10.4x | 10.7x | 10.1x |
| EV / FCF | 7.22x | -10.4x | 5.97x | 64.6x | 12.1x | -23.5x | 48x | 14x |
| FCF Yield | 13.9% | -9.64% | 16.8% | 1.55% | 8.25% | -4.26% | 2.08% | 7.16% |
| Dividend per Share 2 | 42 | 15 | 17 | 34 | 42 | 52.15 | 55.65 | 57.81 |
| Rate of return | 11.2% | 5.59% | 3.47% | 5.52% | 7.66% | 5.42% | 5.79% | 6.01% |
| EPS 2 | 59.21 | 19.78 | 21.36 | 42.3 | 59.51 | 77.25 | 75.67 | 78.68 |
| Distribution rate | 70.9% | 75.8% | 79.6% | 80.4% | 70.6% | 67.5% | 73.5% | 73.5% |
| Net sales 1 | 535,239 | 537,192 | 482,314 | 587,087 | 738,905 | 1,028,271 | 1,204,308 | 1,303,996 |
| EBITDA 1 | 52,914 | 15,603 | 13,935 | 32,489 | 42,773 | 68,775 | 69,082 | 69,555 |
| EBIT 1 | 49,326 | 12,982 | 11,164 | 29,595 | 39,656 | 63,703 | 61,963 | 64,446 |
| Net income 1 | 44,550 | 14,691 | 15,928 | 31,394 | 44,558 | 58,268 | 57,374 | 57,091 |
| Net Debt 1 | -59,061 | -20,470 | -62,826 | -72,410 | -66,654 | -49,737 | -50,646 | -64,759 |
| Reference price 2 | 376.00 | 268.50 | 489.50 | 616.00 | 548.00 | 962.00 | 962.00 | 962.00 |
| Nbr of stocks (in thousands) | 742,760 | 742,760 | 742,760 | 742,760 | 742,760 | 742,760 | - | - |
| Announcement Date | 3/16/22 | 3/12/23 | 3/15/24 | 3/11/25 | 3/10/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23x | 1.94x | 15.28x | 0.45% | 358B | |
| 7.91x | 4.43x | 5.52x | -.--% | 252B | |
| 24.73x | 10.01x | 17.74x | 0.35% | 193B | |
| 21.32x | 7.58x | 14.66x | 0.14% | 150B | |
| 24.55x | 2.27x | 11.63x | 0.82% | 92.03B | |
| 18.64x | 0.48x | 8.67x | 1.72% | 54.25B | |
| 144.55x | 8.92x | 39.32x | -.--% | 46.7B | |
| 29.05x | 5.25x | 15.88x | 0.93% | 44.44B | |
| 33.08x | 5.83x | 19.82x | 1.27% | 42.39B | |
| Average | 36.32x | 5.19x | 16.50x | 0.63% | 136.9B | |
| Weighted average by Cap. | 25.08x | 4.88x | 14.12x | 0.42% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2357 Stock
- AKCPF Stock
- Valuation ASUSTeK Computer Inc.
Select your edition
All financial news and data tailored to specific country editions
