Company Valuation: Bausen Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 964.5 1,661 1,786 1,732 1,428 1,178
Change - 72.16% 7.57% -3.06% -17.54% -17.51%
Enterprise Value (EV) 1 1,138 1,962 2,202 2,368 2,287 2,128
Change - 72.48% 12.23% 7.51% -3.4% -6.96%
P/E 10.2x 10.3x 11.6x 16.4x 21.8x 17.8x
PBR 2.93x 3.03x 2.43x 1.71x 1.34x 1.14x
PEG - 0.2x -1.1x -0.5x -0.5x 12.42x
Capitalization / Revenue 0.69x 0.83x 0.79x 0.79x 0.68x 0.55x
EV / Revenue 0.81x 0.98x 0.97x 1.08x 1.09x 0.99x
EV / EBITDA 7.79x 8.85x 11.6x 12.2x 16.8x 15.9x
EV / EBIT 8.15x 9.16x 12.4x 13x 18.6x 17.2x
EV / FCF 49.5x -18.4x -31.8x 57.5x -10.4x 16.4x
FCF Yield 2.02% -5.43% -3.14% 1.74% -9.6% 6.11%
Dividend per Share 2 1.516 2.5 2.625 2.275 1.706 1.868
Rate of return 3.96% 4.01% 4.17% 3.72% 3.82% 5.08%
EPS 2 3.759 6.042 5.425 3.719 2.044 2.073
Distribution rate 40.3% 41.4% 48.4% 61.2% 83.5% 90.1%
Net sales 1 1,401 1,999 2,272 2,186 2,102 2,141
EBITDA 1 146 221.7 189.1 194.1 136.4 133.6
EBIT 1 139.6 214.3 178 181.5 122.8 123.6
Net income 1 91.32 154.3 146.7 106.6 65.59 66.43
Net Debt 1 173.1 301.6 415.9 636 859.3 950
Reference price 2 38.28 62.33 63.00 61.08 44.63 36.81
Nbr of stocks (in thousands) 25,200 26,640 28,354 28,354 32,000 32,000
Announcement Date 4/20/21 6/10/22 4/25/23 3/15/24 3/17/25 3/29/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 37.05M
14.06x - - 4.82% 1.2B
Average 14.06x 4.82% 620.59M
Weighted average by Cap. 14.06x 4.82%

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. 2948 Stock
  4. Valuation Bausen Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!