Company Valuation: AViTA Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,717 2,147 1,445 1,345 1,369 1,236
Change - -42.25% -32.68% -6.91% 1.74% -9.68%
Enterprise Value (EV) 1 3,561 2,077 1,066 847.9 856.6 833.3
Change - -41.68% -48.67% -20.47% 1.03% -2.71%
P/E 6.96x 6.81x 14.3x 31.5x 24.5x 13.1x
PBR 4.09x 2.27x 1.59x 1.51x 1.63x 1.24x
PEG - -0.2x -0.2x -0.5x 0.6x 0.3x
Capitalization / Revenue 1.43x 0.92x 1.2x 1.53x 1.48x 1.32x
EV / Revenue 1.37x 0.89x 0.89x 0.96x 0.92x 0.89x
EV / EBITDA 5.09x 4.6x 6.12x 11.7x 12.6x 8.7x
EV / EBIT 5.36x 5.32x 9.15x 56.9x 55x 18x
EV / FCF 31.9x 22.7x 2.86x 5.53x 12.9x -3.55x
FCF Yield 3.13% 4.4% 35% 18.1% 7.74% -28.2%
Dividend per Share 2 - 6.2 2 1 1.25 -
Rate of return - 10.5% 5.09% 2.72% 3.16% -
EPS 2 14.66 8.647 2.75 1.167 1.617 2.457
Distribution rate - 71.7% 72.7% 85.7% 77.3% -
Net sales 1 2,600 2,325 1,201 879.1 927.3 936.4
EBITDA 1 699.1 451.4 174.1 72.64 67.75 95.84
EBIT 1 664.4 390.5 116.5 14.9 15.59 46.37
Net income 1 520.1 315.5 101.1 42.72 57.88 93.19
Net Debt 1 -156.3 -69.66 -378.9 -497.3 -512 -402.7
Reference price 2 102.00 58.90 39.30 36.75 39.55 32.10
Nbr of stocks (in thousands) 36,444 36,444 36,769 36,603 34,603 38,506
Announcement Date 3/26/21 5/31/22 3/25/23 3/20/24 3/19/25 3/23/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 37.14M
63.3x7.54x40.46x-.--% 12.54B
20.41x2.03x10.14x2.24% 6.47B
28.52x5.89x15.95x1.34% 5.48B
25.79x1.27x7.89x-.--% 4.73B
28.84x8.58x21.83x0.7% 4.32B
17.09x3x14.33x3.82% 3.92B
-14.05x2.57x-15.09x - 2.06B
-16.71x415.16x-72.09x-.--% 1.72B
20.25x2.41x9.75x2.14% 1.55B
Average 19.27x 49.83x 3.69x 1.28% 4.28B
Weighted average by Cap. 32.01x 21.43x 16.56x 1.06%

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. 4735 Stock
  4. Valuation AViTA Corporation