Company Valuation: Ingentec Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2025 2026 2027 2028
Market Cap 1 4,700 18,473 17,024 - -
Change - - -7.84% - -
Enterprise Value (EV) 1 4,700 18,473 18,617 8,656 18,907
Change - - 0.78% -53.5% 118.42%
P/E 68.9x 997x -697x 87.7x 22.1x
PBR - - 11.3x 1.85x 1.74x
PEG - - 3x -0x 0x
Capitalization / Revenue - - 9.52x 6.73x 1.82x
EV / Revenue - - 10.4x 3.42x 2.03x
EV / EBITDA - - 194x 19.6x 11.2x
EV / EBIT - - -931x 27.1x 12.1x
EV / FCF - - -40.6x -3.73x -1.89x
FCF Yield - - -2.46% -26.8% -52.8%
Dividend per Share 2 - - 3.81 3.15 3.81
Rate of return - - 1.06% 0.88% 1.06%
EPS 2 1.795 0.39 -0.5144 4.09 16.2
Distribution rate - - -741% 77% 23.5%
Net sales 1 - - 1,788 2,531 9,337
EBITDA 1 - - 96 441 1,685
EBIT 1 - - -20 320 1,558
Net income 1 67.76 18.69 -24 246 1,174
Net Debt 1 - - 1,593 -8,368 1,883
Reference price 2 123.70 389.00 358.50 358.50 358.50
Nbr of stocks (in thousands) 37,996 47,488 47,488 - -
Announcement Date 3/16/22 3/13/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-696.93x10.41x193.93x - 533M
35.56x5.1x20.5x1.03% 79.75B
30.17x4.73x20.18x2.11% 40.29B
24.15x2.88x14.89x2.2% 34.88B
15.3x1.48x8.97x2.06% 26.84B
11.34x2.9x6.16x3.53% 20.77B
33.33x8.07x24.68x2.79% 20.32B
26.13x2.8x11.47x1.82% 18.89B
13.32x2.69x5.73x1.2% 15.99B
23.61x2.82x12.97x1.44% 14.4B
Average -48.40x 4.39x 31.95x 2.02% 27.27B
Weighted average by Cap. 25.28x 4.05x 16.27x 1.85%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 4768 Stock
  4. Valuation Ingentec Corporation