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 8,074 -
Change - -39.69% 45.17% 26.48% 46.51% 22.63% -
Enterprise Value (EV) 4,058 2,448 3,553 4,494 6,584 8,074 8,074
Change - -39.69% 45.17% 26.48% 46.51% 22.63% 0%
P/E - - - - - - -
PBR - - 1.16x 1.15x 1.77x 1.91x 1.52x
PEG - - - - - - -
Capitalization / Revenue 0.98x 0.66x 1.2x 1.41x 1.96x 1.88x 1.57x
EV / Revenue 0x 0x 0x 0x 0x 1.88x 1.57x
EV / EBITDA - - 0x 0x 0x 9.28x 7.77x
EV / EBIT 0x 0x 0x 0x 0x 10.8x 7.56x
EV / FCF 0x 0x 0x - 0x 60.7x 13.3x
FCF Yield 2.08% 37.1% 17.7% - 7.82% 1.65% 7.53%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 4,159 3,727 2,959 3,188 3,355 4,306 5,132
EBITDA 1 - - 535.3 601.7 669.6 870 1,039
EBIT 1 552.7 371.3 297.1 364.6 449.5 746.3 1,068
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 60.47 36.47 52.94 57.29 85.80 103.50 103.50
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.($)
- - - - 249M
31.34x5.86x17.82x0.63% 198B
34.84x12.42x22.65x0.79% 125B
49.34x6.2x21.26x0.85% 114B
12.85x0.29x6.45x3.91% 103B
33.51x5.46x17.89x1.03% 78.12B
55.22x5.99x27.36x0.25% 64.73B
20.05x7.14x14.51x0.63% 64.21B
19.52x3.29x12.59x1.37% 61.47B
16.64x0.99x11.09x0.76% 55.69B
Average 30.37x 5.29x 16.85x 1.14% 86.48B
Weighted average by Cap. 31.37x 5.76x 17.28x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CviLux Corporation

Historical PBR trend

Valuation ratios - PBR - CviLux Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CviLux Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CviLux Corporation

  1. Stock Market
  2. Stocks
  3. 8103 Stock
  4. Valuation CviLux Corporation