Company Valuation: Highpoint Service Network Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 559.2 940.2 972.6 582.7
Change - 68.12% 3.45% -40.08%
Enterprise Value (EV) 1 382.5 819.4 793.8 272.4
Change - 114.22% -3.12% -65.68%
P/E 25.9x 39.2x 30x 17.9x
PBR 2.81x 4.64x 4.09x 1.99x
PEG 0.4x 3.5x 0.9x 35.8x
Capitalization / Revenue 0.75x 1.04x 0.82x 0.48x
EV / Revenue 0.51x 0.91x 0.67x 0.22x
EV / EBITDA 11.4x 19.7x 14.1x 5.29x
EV / EBIT 13.5x 23.2x 15.9x 5.86x
EV / FCF 17.1x -26.2x 11.4x 3.56x
FCF Yield 5.86% -3.82% 8.8% 28.1%
Dividend per Share 2 1 1.1 1.5 1.5
Rate of return 2.9% 1.9% 2.5% 4.17%
EPS 2 1.33 1.48 2 2.01
Distribution rate 75.2% 74.3% 75% 74.6%
Net sales 1 744.4 904.1 1,193 1,211
EBITDA 1 33.58 41.7 56.15 51.53
EBIT 1 28.29 35.32 49.88 46.47
Net income 1 22.28 24.57 33.08 33.41
Net Debt 1 -176.7 -120.7 -178.8 -310.3
Reference price 2 34.50 58.00 60.00 35.95
Nbr of stocks (in thousands) 16,210 16,210 16,210 16,210
Announcement Date 3/13/23 5/14/24 3/25/25 3/13/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18.26M
33.31x4.36x18.51x1.52% 1.8B
13.41x0.99x6.71x4.33% 1.42B
23.28x1.5x12.59x0.7% 1.06B
14.48x - - 2.13% 119M
Average 21.12x 2.28x 12.60x 2.17% 881.54M
Weighted average by Cap. 23.96x 2.53x 13.13x 2.25%

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. 6884 Stock
  4. Valuation Highpoint Service Network Corporation