|
End-of-day quote
Taiwan S.E.
2026-10-06
|
5-day change | 1st Jan Change | ||
| 41.55 TWD | -0.84% |
|
+0.12% | +13.68% |
| 09-20 | Eva Airways Considers Ordering 24 Jets from Airbus, Boeing | MT |
| 09-17 | Eva Airways Considers Ordering Jets from Airbus, Boeing | MT |
Company Valuation: EVA Airways Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 143,622 | 150,831 | 169,844 | 239,510 | 197,386 | 224,388 | - | - |
| Change | - | 5.02% | 12.61% | 41.02% | -17.59% | 13.68% | - | - |
| Enterprise Value (EV) 1 | 204,048 | 150,831 | 151,717 | 216,188 | 171,808 | 173,025 | 154,435 | 108,975 |
| Change | - | -26.08% | 0.59% | 42.49% | -20.53% | 0.71% | -10.74% | -29.44% |
| P/E | 21.7x | 21.3x | 7.88x | 8.34x | 7.61x | 10x | 8.94x | 6.81x |
| PBR | 1.68x | 1.72x | 1.59x | 1.96x | 1.43x | 1.49x | 1.33x | 1.27x |
| PEG | - | 9.16x | 0x | 0.3x | -0.78x | -0.7x | 0.7x | 0.2x |
| Capitalization / Revenue | 1.38x | 1.09x | 0.9x | 1.08x | 0.9x | 0.87x | 0.91x | 0.84x |
| EV / Revenue | 1.96x | 1.09x | 0.81x | 0.98x | 0.78x | 0.67x | 0.63x | 0.41x |
| EV / EBITDA | 5.26x | 3.84x | 2.83x | 3.22x | 2.69x | 2.96x | 2.35x | 1.51x |
| EV / EBIT | 19.7x | 15.4x | 5.92x | 5.59x | 4.74x | 5.58x | 4.39x | 2.63x |
| EV / FCF | 9.21x | 2.53x | 3.36x | 6.97x | 6.19x | 8.65x | 3.52x | - |
| FCF Yield | 10.9% | 39.5% | 29.8% | 14.3% | 16.2% | 11.6% | 28.4% | - |
| Dividend per Share 2 | 0.6 | 0.8 | 1.8 | 2.4 | 2 | 1.7 | 2.015 | 2.462 |
| Rate of return | 2.15% | 2.84% | 5.72% | 5.41% | 5.47% | 4.09% | 4.85% | 5.92% |
| EPS 2 | 1.29 | 1.32 | 3.99 | 5.32 | 4.8 | 4.139 | 4.649 | 6.1 |
| Distribution rate | 46.5% | 60.6% | 45.1% | 45.1% | 41.7% | 41.1% | 43.3% | 40.4% |
| Net sales 1 | 103,872 | 138,069 | 187,813 | 221,009 | 220,333 | 256,690 | 246,692 | 265,602 |
| EBITDA 1 | 38,783 | 39,296 | 53,632 | 67,230 | 63,919 | 58,482 | 65,710 | 72,384 |
| EBIT 1 | 10,358 | 9,798 | 25,649 | 38,682 | 36,232 | 30,981 | 35,161 | 41,426 |
| Net income 1 | 6,608 | 7,091 | 21,594 | 29,007 | 26,146 | 22,437 | 23,505 | - |
| Net Debt 1 | 60,425 | - | -18,127 | -23,322 | -25,578 | -51,364 | -69,953 | -115,413 |
| Reference price 2 | 27.95 | 28.15 | 31.45 | 44.35 | 36.55 | 41.55 | 41.55 | 41.55 |
| Nbr of stocks (in thousands) | 5,138,539 | 5,358,125 | 5,400,444 | 5,400,444 | 5,400,444 | 5,400,444 | - | - |
| Announcement Date | 3/14/22 | 3/16/23 | 3/15/24 | 3/12/25 | 3/12/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.12x | 0.68x | 2.99x | 4.06% | 7.13B | |
| 13.89x | 0.92x | 7.56x | 0.91% | 54.34B | |
| 10.95x | 0.79x | 6.89x | -.--% | 35.7B | |
| 14.01x | 1.39x | 6.38x | 1.82% | 27.81B | |
| 8.23x | 0.82x | 3.93x | 2.1% | 25.27B | |
| 14.25x | 0.74x | 6.83x | 1.72% | 20.47B | |
| 67.01x | 2.25x | 13.48x | 0.07% | 19.81B | |
| 28.31x | 1.08x | 5.76x | 3.73% | 16.4B | |
| -10.42x | 1.61x | 11.26x | -.--% | 16.03B | |
| 10.29x | 1.17x | 4.81x | 3.19% | 14.77B | |
| Average | 16.67x | 1.15x | 6.99x | 1.76% | 23.77B | |
| Weighted average by Cap. | 16.34x | 1.11x | 7.18x | 1.37% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2618 Stock
- Valuation EVA Airways Corp.
Select your edition
All financial news and data tailored to specific country editions
