Company Valuation: General Interface Solution (GIS) Holding Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 34,470 29,739 22,304 17,100 14,282 27,160 -
Change - -13.73% -25% -23.33% -16.48% 90.18% -
Enterprise Value (EV) 27,888 25,809 9,169 3,093 14,282 27,160 27,160
Change - -7.46% -64.47% -66.27% 361.72% 90.18% 0%
P/E 7.95x 8.74x -8.14x 110x -54.1x -20.4x -301x
PBR 1.08x 0.89x 0.77x 0.57x 0.48x 0.9x -
PEG - -0.4x 0x -1x 0x -0x 3.2x
Capitalization / Revenue 0.26x 0.24x 0.31x 0.24x 0.21x 0.45x 0.41x
EV / Revenue 0x 0x 0x 0x 0x 0.45x 0.41x
EV / EBITDA 0x 0x 0x 0x 0x 10.3x 7.14x
EV / EBIT 0x 0x -0x -0x -0x -21.6x -37x
EV / FCF -0x -0x 0x 0x -0x 5.37x -
FCF Yield -11% -0.83% 18.9% 8.5% -7.93% 18.6% -
Dividend per Share 2 5 - - - - - -
Rate of return 4.9% - - - - - -
EPS 2 12.83 10.07 -8.11 0.46 -0.79 -3.99 -0.27
Distribution rate 39% - - - - - -
Net sales 1 132,378 125,461 71,345 69,986 66,784 60,672 65,796
EBITDA 1 8,591 8,812 62.97 3,586 2,866 2,629 3,806
EBIT 1 3,743 2,989 -4,945 -401.3 -438.1 -1,260 -735
Net income 1 4,384 3,444 -2,741 156.3 -262.9 -1,348 -92
Net Debt -6,582 -3,930 -13,135 -14,007 - - -
Reference price 2 102.00 88.00 66.00 50.60 42.75 81.30 81.30
Nbr of stocks (in thousands) 337,940 337,940 337,940 337,940 334,076 334,076 -
Announcement Date 3/4/22 2/24/23 2/27/24 2/24/25 3/6/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.12x12.12x22.13x0.81% 123B
44.09x7.41x31.97x1.66% 49.69B
27.87x1.29x14.67x-.--% 42.36B
21.58x1.84x9.05x1.39% 35.92B
30.74x2.21x14.75x1.49% 31.05B
29.35x4.48x17.88x-.--% 28.47B
10.77x6.04x16.71x1.38% 26.63B
24.98x3.16x13.24x-.--% 17.51B
29.67x4.65x18.22x0.76% 17.42B
Average 28.13x 4.80x 17.62x 0.83% 41.3B
Weighted average by Cap. 30.57x 6.64x 19.40x 0.88%

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. 6456 Stock
  4. GISHA Stock
  5. Valuation General Interface Solution (GIS) Holding Limited