Company Valuation: CASwell, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 7,372 8,068 6,682 8,838 -
Change - 9.45% -17.18% 32.27% -
Enterprise Value (EV) 7,372 8,068 6,682 8,838 8,838
Change - 9.45% -17.18% 32.27% 0%
P/E - - 21.2x 17.2x 13.9x
PBR - 2.29x - - -
PEG - - - 0.3x 0.6x
Capitalization / Revenue 1.81x 1.9x - 1.66x 1.46x
EV / Revenue 0x 0x - 1.66x 1.46x
EV / EBITDA 0x - - 11.4x 9.62x
EV / EBIT 0x 0x - 13.5x 11x
EV / FCF - 0x - 21x 9.19x
FCF Yield - 0.05% - 4.76% 10.9%
Dividend per Share 2 - - - 4.5 5.5
Rate of return - - - 3.73% 4.56%
EPS 2 - - 4.29 7 8.65
Distribution rate - - - 64.3% 63.6%
Net sales 1 4,082 4,254 - 5,317 6,041
EBITDA 1 469.2 - - 776 919
EBIT 1 377.9 334.3 - 654 802
Net income 1 - - 315.6 513 634
Net Debt - - - - -
Reference price 2 100.50 110.00 91.10 120.50 120.50
Nbr of stocks (in thousands) 73,349 73,349 73,349 73,348 -
Announcement Date 3/20/24 3/14/25 3/13/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.21x - - - 277M
28.85x6.46x16.72x1.44% 467B
56.84x20.34x40.78x-.--% 273B
18.46x0.74x13.52x2.45% 166B
25.08x7.92x19.11x0.49% 136B
51.3x15.5x34.21x-.--% 99.95B
32.14x6.28x18.2x1.09% 73.51B
77.55x10.01x44.28x-.--% 63.78B
43.41x2.36x15.22x1.63% 58.36B
26.8x6.04x20.15x1.54% 51.75B
Average 37.76x 8.40x 24.69x 0.96% 138.97B
Weighted average by Cap. 37.30x 9.26x 23.97x 1.01%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CASwell, Inc.

Historical PBR trend

Valuation ratios - PBR - CASwell, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CASwell, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CASwell, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - CASwell, Inc.
  1. Stock Market
  2. Stocks
  3. 6416 Stock
  4. Valuation CASwell, Inc.