Company Valuation: Gigastorage Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,190 9,907 6,457 5,772 5,158 8,860
Change - 60.05% -34.82% -10.6% -10.64% 71.77%
Enterprise Value (EV) 1 11,930 13,336 7,814 8,341 9,851 14,079
Change - 11.78% -41.4% 6.74% 18.11% 42.92%
P/E -9.96x 400x -40.6x -16.6x -17.1x -27.4x
PBR 2.44x 3.42x 1.49x 1.47x 1.34x 2.48x
PEG - -4x 0x -0x 1.3x -3.93x
Capitalization / Revenue 0.65x 1.19x 0.96x 1.47x 0.75x 1.39x
EV / Revenue 1.25x 1.6x 1.16x 2.12x 1.43x 2.21x
EV / EBITDA 25x -284x -50.8x -12.8x -29.1x -148x
EV / EBIT 71.5x -37.3x -17.3x -8.38x -13.6x -28.1x
EV / FCF 18.4x 26x -7.93x -13.7x -3.34x -26.4x
FCF Yield 5.44% 3.85% -12.6% -7.28% -29.9% -3.79%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.173 0.0867 -0.4528 -0.9909 -0.86 -0.92
Distribution rate - - - - - -
Net sales 1 9,555 8,348 6,731 3,940 6,912 6,372
EBITDA 1 477 -46.96 -153.9 -651.8 -338.5 -95.32
EBIT 1 166.8 -357.1 -451.1 -995.9 -726.3 -500.8
Net income 1 -535.5 24.8 -154.5 -347.7 -301.4 -321.8
Net Debt 1 5,740 3,429 1,358 2,568 4,693 5,218
Reference price 2 21.65 34.65 18.40 16.45 14.70 25.25
Nbr of stocks (in thousands) 285,906 285,906 350,906 350,906 350,906 350,906
Announcement Date 3/31/21 3/31/22 3/31/23 4/1/24 3/31/25 3/31/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 382M
57.55x9.15x46.27x1.38% 189B
70.19x10.68x20.5x-.--% 114B
58.14x - - 0.17% 58.54B
51.9x10.45x38.61x0.92% 56.62B
9388.89x89.01x2825.41x - 49.92B
57.98x8.06x32.17x0.73% 45.87B
44.56x7.42x30.25x0.99% 34B
33.9x7.86x25.86x0.59% 32.46B
25.59x7.06x19.77x1.32% 34.16B
Average 1,087.63x 18.71x 379.86x 0.76% 61.59B
Weighted average by Cap. 812.65x 16.36x 284.37x 0.8%

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. 2406 Stock
  4. Valuation Gigastorage Corporation