|
End-of-day quote
Taiwan S.E.
2026-10-19
|
5-day change | 1st Jan Change | ||
| 2,335.00 TWD | +3.78% |
|
-1.48% | +43.69% |
Company Valuation: Fositek Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 398.5 | 855.9 | 1,694 | 3,548 | 4,927 | - | - |
| Change | - | 114.78% | 97.93% | 109.42% | 38.88% | - | - |
| Enterprise Value (EV) 1 | 398.5 | 682 | 1,515 | 3,327 | 4,620 | 4,461 | 4,327 |
| Change | - | 71.15% | 122.09% | 119.65% | 38.87% | -3.46% | -2.99% |
| P/E | 21.7x | 38.6x | 45.5x | 53.1x | 36.3x | 22.2x | 17.2x |
| PBR | - | 5.88x | 10.1x | 15.7x | 15x | 9.7x | 7.03x |
| PEG | - | 6.15x | 0.7x | 0.7x | 0x | 0.4x | 0.6x |
| Capitalization / Revenue | - | 4.78x | 6.81x | 9.08x | 8.51x | 5.66x | 4.71x |
| EV / Revenue | - | 3.81x | 6.09x | 8.52x | 7.99x | 5.12x | 4.13x |
| EV / EBITDA | - | 21.2x | 35.8x | 37.5x | 25.6x | 15.2x | 12.3x |
| EV / EBIT | - | 24.4x | 41.7x | 41.9x | 27.6x | 16x | 12.8x |
| EV / FCF | - | 20.9x | 57.5x | 64.3x | 33.8x | 20.9x | 18.5x |
| FCF Yield | - | 4.78% | 1.74% | 1.56% | 2.96% | 4.8% | 5.41% |
| Dividend per Share 2 | - | 0.1742 | 0.2421 | 0.3308 | 0.8948 | 1.374 | 1.573 |
| Rate of return | - | 1.4% | 0.98% | 0.64% | 1.25% | 1.91% | 2.19% |
| EPS 2 | 0.3041 | 0.3232 | 0.5436 | 0.9754 | 1.982 | 3.233 | 4.18 |
| Distribution rate | - | 53.9% | 44.5% | 33.9% | 45.2% | 42.5% | 37.6% |
| Net sales 1 | - | 179.2 | 248.6 | 390.6 | 578.6 | 871.1 | 1,047 |
| EBITDA 1 | - | 32.16 | 42.32 | 88.81 | 180.2 | 293.3 | 352.6 |
| EBIT 1 | - | 27.96 | 36.36 | 79.43 | 167.2 | 278 | 338.4 |
| Net income 1 | 18.43 | 19.94 | 37.27 | 66.87 | 135.6 | 222.6 | 286.7 |
| Net Debt 1 | - | -173.8 | -179.3 | -220.4 | -306.4 | -466.3 | -599.8 |
| Reference price 2 | 6.59 | 12.48 | 24.71 | 51.75 | 71.87 | 71.87 | 71.87 |
| Nbr of stocks (in thousands) | 60,454 | 68,554 | 68,554 | 68,554 | 68,554 | - | - |
| Announcement Date | 3/17/23 | 3/14/24 | 3/12/25 | 3/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.97x | 7.85x | 24.34x | 1.3% | 4.75B | |
| 30.98x | 5.8x | 17.65x | 0.64% | 196B | |
| 34.56x | 12.31x | 22.45x | 0.79% | 124B | |
| 49.11x | 6.18x | 21.15x | 0.86% | 114B | |
| 13.1x | 0.3x | 6.58x | 3.84% | 105B | |
| 34.02x | 5.55x | 18.18x | 1.02% | 79.55B | |
| 56.2x | 6.08x | 27.82x | 0.24% | 65.65B | |
| 19.98x | 7.12x | 14.45x | 0.63% | 63.95B | |
| 19.55x | 3.29x | 12.61x | 1.37% | 61.56B | |
| 16.09x | 0.96x | 10.77x | 0.79% | 53.9B | |
| Average | 30.85x | 5.54x | 17.60x | 1.15% | 86.83B | |
| Weighted average by Cap. | 31.35x | 5.74x | 17.28x | 1.15% |
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
- 6805 Stock
- Valuation Fositek Corp.
Select your edition
All financial news and data tailored to specific country editions
