Valuation Cipherlab Co.,Ltd.

Stocks

End-of-day quote Taipei Exchange 2026-11-12			5-day change	1st Jan Change
11.90 ^TWD	-0.42%		-9.16%	-31.41%

08-13	Cipherlab Co.,Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Cipherlab Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CIPHERLAB CO.,LTD.	-	-	-	-	24.85M
DELL TECHNOLOGIES INC.	15.47x	1.32x	10.38x	0.67%	238B
SANDISK CORPORATION	4.22x	2.4x	2.97x	-.--%	139B
SEAGATE TECHNOLOGY HOLDINGS PLC	13.95x	6.02x	10.75x	0.54%	127B
WESTERN DIGITAL CORPORATION	12.88x	5.33x	9.5x	0.21%	117B
HEWLETT PACKARD ENTERPRISE COMPANY	18x	1.72x	8.82x	1.13%	66.71B
QUANTA COMPUTER INC.	11.14x	0.33x	9.82x	5.75%	34.88B
NETAPP, INC.	23.6x	4.2x	12.68x	1.15%	35.97B
EVERPURE, INC.	109.24x	6.7x	29.49x	-.--%	35.49B
ASIA VITAL COMPONENTS CO., LTD.	28.46x	5.08x	17.2x	1.42%	36.25B
Average	26.33x	3.68x	12.40x	1.21%	83B
Weighted average by Cap.	17.94x	3.29x	10.14x	0.75%