Company Valuation: G-TECH Optoelectronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027
Market Cap 1 6,419 3,514 6,169 7,963 14,094 -
Change - - 75.54% 29.08% 76.99% -
Enterprise Value (EV) 6,419 3,514 6,169 7,963 14,094 14,094
Change - - 75.54% 29.08% 76.99% 0%
P/E - -29.7x -22.9x -12.4x 86.5x 890x
PBR 4.48x - - - 5.95x -
PEG - - -0.3x -0.1x -1x -9.9x
Capitalization / Revenue 2.46x - 2.85x - 5.91x 5.26x
EV / Revenue 0x - 0x - 5.91x 5.26x
EV / EBITDA - - - - - -
EV / EBIT -0x - -0x - -35.5x 256x
EV / FCF - - - - 17.4x 25.9x
FCF Yield - - - - 5.75% 3.87%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - -0.82 -1.45 -2.85 0.72 0.07
Distribution rate - - - - - -
Net sales 1 2,614 - 2,163 - 2,383 2,681
EBITDA - - -152.7 - - -
EBIT 1 -198.4 - -289.1 - -397 55
Net income 1 - -117.8 -240.8 -604.6 162 16
Net Debt - - - - - -
Reference price 2 48.34 24.35 33.25 35.20 62.30 62.30
Nbr of stocks (in thousands) 132,790 144,330 185,541 226,234 226,234 -
Announcement Date 3/23/22 3/13/24 3/13/25 3/11/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
85.28x - - - 439M
31.54x5.88x17.98x0.71% 198B
13.47x0.31x6.78x3.73% 111B
26.75x9.62x19.52x0.47% 85.36B
38.02x6.15x20.04x0.93% 88.93B
68x7.19x33.58x0.21% 76.69B
19.51x1.15x13.24x0.68% 65.57B
39.6x5.56x20.95x0.01% 57.41B
18.65x3.17x12.05x1.43% 59.24B
64.03x29.36x66.59x0.4% 43.72B
Average 40.49x 7.60x 23.41x 0.95% 78.65B
Weighted average by Cap. 33.20x 6.34x 20.40x 1.07%

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. 3149 Stock
  4. Valuation G-TECH Optoelectronics Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!