Company Valuation: Avision Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,748 2,990 2,152 1,493 938.5 1,014
Change - 71.09% -28.02% -30.62% -37.16% 8.08%
Enterprise Value (EV) 1 1,986 3,563 2,837 2,038 1,477 1,546
Change - 79.42% -20.39% -28.16% -27.54% 4.69%
P/E -4.13x -22.9x -65.6x -3.66x -2.23x 23.6x
PBR 1.59x 3.02x 2.03x 1.88x 2.48x 1.82x
PEG - 0.3x 0.9x -0x -0.74x -0x
Capitalization / Revenue 0.95x 1.06x 0.76x 0.76x 0.37x 0.35x
EV / Revenue 1.08x 1.26x 1x 1.04x 0.58x 0.53x
EV / EBITDA -8.84x -114x 49.6x -6.54x -5.15x 10.3x
EV / EBIT -5.47x -28.1x -48.1x -4.82x -3.87x 24.5x
EV / FCF 34.3x -10.7x -8.74x 7.8x 9.24x 144x
FCF Yield 2.92% -9.39% -11.4% 12.8% 10.8% 0.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -8.533 -2.496 -0.6146 -6.809 -7.014 0.7164
Distribution rate - - - - - -
Net sales 1 1,835 2,828 2,832 1,965 2,548 2,894
EBITDA 1 -224.6 -31.34 57.17 -311.7 -286.6 150.3
EBIT 1 -363.3 -126.7 -59 -422.9 -381.5 63.02
Net income 1 -412.7 -125.9 -32.4 -404.7 -420.2 42.94
Net Debt 1 238.4 573.3 684.6 544.7 538.2 531.7
Reference price 2 35.25 57.13 40.31 24.91 15.66 16.92
Nbr of stocks (in thousands) 49,577 52,343 53,387 59,946 59,946 59,946
Announcement Date 3/30/21 3/25/22 3/30/23 3/19/24 3/31/25 3/31/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.71M
32.01x7.51x23.8x-.--% 29.78B
12.16x0.88x6.06x3.48% 24.81B
12.09x0.98x5.53x2.39% 7.32B
18.54x1.73x10x1.81% 7.14B
13.83x0.47x5.7x2.64% 5.95B
17.04x0.9x8.02x2.54% 4.87B
34.49x10.15x23.98x0.87% 3.7B
49.53x3.14x19.19x1.3% 3.44B
247.09x - - - 3.17B
Average 48.53x 3.22x 12.78x 1.88% 9.02B
Weighted average by Cap. 30.18x 3.68x 13.78x 1.76%

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. 2380 Stock
  4. Valuation Avision Inc.