Company Valuation: Easy Field Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,551 1,306 930.9 950.5 3,336 4,128
Change - -15.78% -28.71% 2.11% 250.92% 23.75%
Enterprise Value (EV) 1 1,669 2,133 1,640 1,718 3,759 4,525
Change - 27.79% -23.11% 4.76% 118.83% 20.37%
P/E -32x -11.9x 19.1x -13.7x 111x -52.8x
PBR 1.31x 1.41x 0.97x 1.13x 2.94x 3.25x
PEG - -0x -0x 0x -1x 0x
Capitalization / Revenue 1.15x 0.73x 0.58x 0.87x 1.97x 2.93x
EV / Revenue 1.23x 1.18x 1.03x 1.57x 2.22x 3.21x
EV / EBITDA 29.7x -57.3x 23.6x -48.4x 38.6x -230x
EV / EBIT -42.3x -19.5x 54.3x -22.1x 72.8x -65.6x
EV / FCF 20.2x -3.55x 20.4x 34.5x -185x 87x
FCF Yield 4.95% -28.2% 4.9% 2.9% -0.54% 1.15%
Dividend per Share 2 0.5 - 1 0.5 1.002 -
Rate of return 1.56% - 4.68% 2.29% 1.31% -
EPS 2 -1 -2.521 1.12 -1.587 0.69 -1.613
Distribution rate -50% - 89.3% -31.5% 145% -
Net sales 1 1,354 1,800 1,597 1,095 1,697 1,410
EBITDA 1 56.23 -37.2 69.52 -35.53 97.42 -19.65
EBIT 1 -39.42 -109.3 30.22 -77.6 51.64 -68.94
Net income 1 -42.19 -109.9 48.96 -69.21 30.3 -78.38
Net Debt 1 118.2 826.6 708.9 767.4 423.7 397.3
Reference price 2 32.00 29.95 21.35 21.80 76.50 85.10
Nbr of stocks (in thousands) 48,456 43,602 43,602 43,602 43,602 48,505
Announcement Date 3/15/21 3/31/22 3/29/23 3/15/24 3/19/25 3/27/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 113M
17.96x1.81x10.05x0.88% 18.86B
28.61x5.97x18.61x1.16% 16.18B
77.32x9.17x53.77x0.22% 10.87B
25.94x3.12x18.89x1.25% 9.45B
55.09x5.83x23.15x - 7.09B
32.64x3.98x17.91x1.07% 4.77B
11.86x0.99x7.1x6.36% 4.54B
10.99x0.52x4.76x2.74% 4.09B
39.38x4.84x20.86x - 3.97B
Average 33.31x 4.02x 19.46x 1.95% 7.99B
Weighted average by Cap. 33.68x 4.33x 20.52x 1.38%

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. 6425 Stock
  4. Valuation Easy Field Corporation