|
End-of-day quote
Taipei Exchange
2026-09-03
|
5-day change | 1st Jan Change | ||
| 14.75 TWD | -1.34% |
|
-2.32% | -14.99% |
Company Valuation: Cipherlab Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 839 | 1,301 | 1,144 | 1,562 | 1,699 | 1,188 |
| Change | - | 55.1% | -12.11% | 36.53% | 8.77% | -30.04% |
| Enterprise Value (EV) 1 | 849.9 | 1,341 | 1,145 | 1,493 | 1,742 | 1,237 |
| Change | - | 57.8% | -14.61% | 30.34% | 16.72% | -28.98% |
| P/E | -13.5x | 36.7x | 35.5x | -358x | -43.4x | -14.5x |
| PBR | 1.12x | 1.66x | 1.42x | 2.05x | 2.34x | 1.84x |
| PEG | - | -0x | -3.83x | 3x | -0x | -0x |
| Capitalization / Revenue | 0.81x | 0.92x | 0.91x | 1.15x | 1.31x | 1x |
| EV / Revenue | 0.82x | 0.95x | 0.91x | 1.1x | 1.35x | 1.04x |
| EV / EBITDA | -11.2x | 19.2x | 23.7x | 201x | -42.2x | -22.1x |
| EV / EBIT | -8.28x | 31.6x | 43.2x | -150x | -30.3x | -16.7x |
| EV / FCF | -37.2x | -29.8x | 23.2x | 13x | -31.5x | 36.4x |
| FCF Yield | -2.69% | -3.35% | 4.31% | 7.67% | -3.17% | 2.75% |
| Dividend per Share 2 | - | 0.35 | 0.6 | - | - | - |
| Rate of return | - | 1.84% | 3.59% | - | - | - |
| EPS 2 | -0.9049 | 0.5181 | 0.47 | -0.0637 | -0.5709 | -1.192 |
| Distribution rate | - | 67.6% | 128% | - | - | - |
| Net sales 1 | 1,031 | 1,419 | 1,258 | 1,360 | 1,294 | 1,192 |
| EBITDA 1 | -75.71 | 69.79 | 48.33 | 7.442 | -41.26 | -56.08 |
| EBIT 1 | -102.6 | 42.47 | 26.52 | -9.947 | -57.44 | -73.98 |
| Net income 1 | -61.98 | 35.48 | 32.25 | -4.366 | -39.1 | -81.67 |
| Net Debt 1 | 10.88 | 39.76 | 1.307 | -69.05 | 43.45 | 48.86 |
| Reference price 2 | 12.25 | 19.00 | 16.70 | 22.80 | 24.80 | 17.35 |
| Nbr of stocks (in thousands) | 68,489 | 68,489 | 68,489 | 68,489 | 68,489 | 68,489 |
| Announcement Date | 3/27/21 | 3/30/22 | 3/31/23 | 3/29/24 | 3/31/25 | 3/31/26 |
1TWD in Million2TWD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 31.84M | |
| 12.68x | 0.37x | 10.9x | 5.82% | 40.7B | |
| 33.96x | 5.53x | 26.85x | 2.05% | 18.44B | |
| 17.6x | 0.29x | 12.47x | 4.03% | 7.35B | |
| 19.26x | 0.19x | 9.36x | 3.29% | 5.32B | |
| 17.27x | 0.32x | 9.89x | 4.22% | 2.96B | |
| 12.35x | 1.34x | 6.99x | 6.41% | 2.22B | |
| Average | 18.85x | 1.34x | 12.74x | 4.3% | 11B | |
| Weighted average by Cap. | 18.87x | 1.61x | 14.61x | 4.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 6160 Stock
- Valuation Cipherlab Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
