Company Valuation: CviLux Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 4,058 2,448 3,553 4,494 6,584 8,191 -
Change - -39.69% 45.17% 26.48% 46.51% 24.41% -
Enterprise Value (EV) 4,058 2,448 3,553 4,494 6,584 8,191 8,191
Change - -39.69% 45.17% 26.48% 46.51% 24.41% 0%
P/E - - - - - - -
PBR - - 1.16x 1.15x 1.77x 2.14x 1.6x
PEG - - - - - - -
Capitalization / Revenue 0.98x 0.66x 1.2x 1.41x 1.96x 1.95x 1.86x
EV / Revenue 0x 0x 0x 0x 0x 1.95x 1.86x
EV / EBITDA - - 0x 0x 0x 9.43x 8.13x
EV / EBIT 0x 0x 0x 0x 0x 11.1x 8.66x
EV / FCF 0x 0x 0x - 0x 47.1x -
FCF Yield 2.08% 37.1% 17.7% - 7.82% 2.12% -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 4,159 3,727 2,959 3,188 3,355 4,193 4,404
EBITDA 1 - - 535.3 601.7 669.6 869 1,008
EBIT 1 552.7 371.3 297.1 364.6 449.5 735.5 945.5
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 60.47 36.47 52.94 57.29 85.80 105.00 105.00
Nbr of stocks (in thousands) 67,110 67,110 67,113 78,437 76,737 78,012 -
Announcement Date 3/24/22 3/22/23 3/15/24 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.($)
- - - - 257M
35.74x6.42x19.65x0.62% 203B
98.95x11.59x46.85x0.51% 133B
43.58x16.32x32.56x0.3% 125B
14.73x0.32x7.17x3.48% 114B
111.99x10.75x52.82x0.15% 95.68B
25.96x1.43x15.77x0.39% 79.79B
100.43x11.75x49.9x0.01% 79.67B
63.5x13.68x41.62x0.61% 72.72B
18.5x3.18x12.03x1.49% 58.4B
Average 57.04x 8.38x 30.93x 0.84% 96.14B
Weighted average by Cap. 56.23x 8.51x 30.31x 0.84%

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. 8103 Stock
  4. Valuation CviLux Corporation