Valuation Brogent Technologies Inc.

Equities

End-of-day quote Taipei Exchange Other stock markets 2024-09-13			5-day change	1st Jan Change
170.50 ^TWD	-0.58%		-2.01%	+49.56%

08-14	Brogent Technologies Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI
05-15	Brogent Technologies Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	9,902	9,728	6,299	7,056	7,834	7,385
Change	-	-1.76%	-35.24%	12.01%	11.03%	-5.73%
Enterprise Value (EV) ¹	9,456	10,297	7,103	7,509	8,290	8,031
Change	-	8.9%	-31.02%	5.72%	10.39%	-3.12%
P/E ratio	38.5x	26.6x	-128x	-53.2x	-129x	-40.8x
PBR	3.49x	3.28x	2.38x	2.33x	2.47x	2.34x
PEG	-	0.6x	1x	-0x	2.3x	-0x
Capitalization / Revenue	6.05x	4.68x	5.93x	8.96x	9.75x	8.56x
EV / Revenue	5.77x	4.95x	6.68x	9.53x	10.3x	9.31x
EV / EBITDA	26.2x	20.4x	146x	-77.2x	-58.7x	-67.3x
EV / EBIT	32.7x	24.5x	-315x	-41.7x	-33.5x	-35.8x
EV / FCF	-82.1x	-31x	66.1x	-88.5x	-26.5x	-336x
FCF Yield	-1.22%	-3.22%	1.51%	-1.13%	-3.78%	-0.3%
Dividend per Share ²	3.81	5.6	-	-	1.453	0.5
Rate of return	2.14%	3.21%	-	-	1.13%	0.44%
EPS ²	4.61	6.57	-0.8823	-2.31	-0.9933	-2.794
Distribution rate	82.6%	85.2%	-	-	-146%	-17.9%
Net sales ¹	1,637	2,080	1,063	787.7	803.8	862.7
EBITDA ¹	361.1	504	48.78	-97.27	-141.2	-119.4
EBIT ¹	289.5	420.8	-22.52	-180.1	-247.3	-224.4
Net income ¹	257.2	366.5	-49.18	-132	-60.73	-179.8
Net Debt ¹	-445.9	569.3	803.2	453.3	455.7	646.3
Reference price ²	177.62	174.50	113.00	123.00	128.50	114.00
Nbr of stocks (in thousands)	55,747	55,747	55,747	57,364	60,964	64,779
Announcement Date	3/22/19	3/20/20	3/15/21	3/25/22	3/22/23	3/26/24

¹TWD in Million²TWD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
KEYSIGHT TECHNOLOGIES, INC.	28.54x	5.17x	18.42x	-.--%	25.76B
UBTECH ROBOTICS CORP LTD	-27.06x	-	-	-	4.35B
RAINBOW ROBOTICS CO.,LTD.	274.25x	-	-	-	1.97B
QUICK INTELLIGENT EQUIPMENT CO.,LTD.	15.35x	-	-	-	623M
NORBIT ASA	21.02x	3.27x	12.64x	+1.90%	521M
HESAI GROUP	-13.35x	0.99x	-8.55x	-.--%	487M
HANGZHOU JINGYE INTELLIGENT TECHNOLOGY CO., LTD.	29.81x	-	-	+0.83%	390M
FARO TECHNOLOGIES, INC.	-25.42x	-	-	-	339M
Average	37.89x	3.14x	7.51x	+0.68%	4.31B
Weighted average by Cap.	34.13x	5.05x	17.82x	+0.05%