Company Valuation: General Interface Solution (GIS) Holding Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,470 29,739 22,304 17,100 14,282 34,243 - -
Change - -13.73% -25% -23.33% -16.48% 139.77% - -
Enterprise Value (EV) 27,888 25,809 9,169 3,093 14,282 34,243 34,243 34,243
Change - -7.46% -64.47% -66.27% 361.72% 139.77% 0% 0%
P/E 7.95x 8.74x -8.14x 110x -54.1x -17.8x 1,864x -43.2x
PBR 1.08x 0.89x 0.77x 0.57x 0.48x - - -
PEG - -0.4x 0x -1x 0x -0x -18x 0x
Capitalization / Revenue 0.26x 0.24x 0.31x 0.24x 0.21x 0.63x 0.55x 0.51x
EV / Revenue 0x 0x 0x 0x 0x 0.63x 0.55x 0.51x
EV / EBITDA 0x 0x 0x 0x 0x 15.7x 11.7x 10.3x
EV / EBIT 0x 0x -0x -0x -0x -15.1x -22.1x -26.8x
EV / FCF -0x -0x 0x 0x -0x 6.78x - -
FCF Yield -11% -0.83% 18.9% 8.5% -7.93% 14.8% - -
Dividend per Share 2 5 - - - - - - -
Rate of return 4.9% - - - - - - -
EPS 2 12.83 10.07 -8.11 0.46 -0.79 -5.745 0.055 -2.37
Distribution rate 39% - - - - - - -
Net sales 1 132,378 125,461 71,345 69,986 66,784 54,159 62,386 67,517
EBITDA 1 8,591 8,812 62.97 3,586 2,866 2,181 2,930 3,311
EBIT 1 3,743 2,989 -4,945 -401.3 -438.1 -2,264 -1,549 -1,278
Net income 1 4,384 3,444 -2,741 156.3 -262.9 -2,785 -1,070 -799
Net Debt -6,582 -3,930 -13,135 -14,007 - - - -
Reference price 2 102.00 88.00 66.00 50.60 42.75 102.50 102.50 102.50
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-18.71x - - - 1.11B
31.61x5.92x17.63x0.63% 200B
33.89x12.07x22x0.81% 121B
48.31x6.1x20.62x0.88% 113B
13.5x0.31x6.8x3.73% 109B
32.63x5.34x17.54x1.05% 77.1B
58.14x6.79x29.66x0.2% 71.61B
20.34x3.4x13x1.32% 63.61B
17.85x1.05x11.86x0.7% 60.07B
16.72x5.91x12.01x0.76% 53.7B
Average 25.43x 5.21x 16.79x 1.12% 86.99B
Weighted average by Cap. 31.35x 5.60x 17.17x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - General Interface Solution (GIS) Holding Limited

Historical PBR trend

Valuation ratios - PBR - General Interface Solution (GIS) Holding Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - General Interface Solution (GIS) Holding Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - General Interface Solution (GIS) Holding Limited

  1. Stock Market
  2. Stocks
  3. 6456 Stock
  4. Valuation General Interface Solution (GIS) Holding Limited