Company Valuation: Enlight Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 635.1 960.1 836.7 1,384 1,941 1,334
Change - 51.18% -12.85% 65.47% 40.22% -31.28%
Enterprise Value (EV) 1 410.8 743.2 587.8 1,708 2,433 2,199
Change - 80.92% -20.9% 190.55% 42.43% -9.6%
P/E 151x -228x -37.3x -23x -18.8x -9.03x
PBR 1.08x 1.63x 1.48x 2.69x 4.31x 4.11x
PEG - 1x -0x -0x -0.3x -0.2x
Capitalization / Revenue 1.67x 2.55x 3.98x 11.7x 5x 2.98x
EV / Revenue 1.08x 1.97x 2.8x 14.5x 6.27x 4.9x
EV / EBITDA 6.93x 12.1x -111x -33.8x -43.2x -52.7x
EV / EBIT 76.4x 29.2x -18.5x -24.8x -28.6x -31.7x
EV / FCF 5.08x 15x 11.1x -27.8x -10x -7.59x
FCF Yield 19.7% 6.65% 8.99% -3.6% -9.99% -13.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.07 -0.07 -0.3731 -0.9999 -1.715 -2.376
Distribution rate - - - - - -
Net sales 1 379.4 376.5 210.1 117.9 388.2 448.4
EBITDA 1 59.29 61.26 -5.311 -50.5 -56.32 -41.73
EBIT 1 5.377 25.44 -31.72 -68.94 -84.99 -69.31
Net income 1 4.333 -4.082 -22.46 -57.69 -99.52 -147.8
Net Debt 1 -224.3 -216.9 -248.9 323.4 491.2 864.8
Reference price 2 10.55 15.95 13.90 23.00 32.25 21.45
Nbr of stocks (in thousands) 60,196 60,196 60,196 60,196 60,196 62,197
Announcement Date 3/29/21 3/29/22 3/29/23 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.($)
- - - - 38.33M
34.3x12.19x22.26x0.8% 122B
43.07x7.11x31.04x1.84% 47.98B
26.84x1.25x14.27x-.--% 40.8B
23.27x1.96x9.45x1.32% 36.31B
30.44x4.63x18.47x-.--% 29.49B
30.49x2.14x14.83x1.55% 29.47B
11.23x6.24x17.41x1.35% 28.39B
30.68x4.7x18.79x0.75% 18.07B
24.75x3.15x13.2x-.--% 17.43B
Average 28.34x 4.82x 17.75x 0.85% 36.99B
Weighted average by Cap. 30.52x 6.67x 19.40x 0.9%

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. 2438 Stock
  4. Valuation Enlight Corporation