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 18,307 - -
Change - - -0.9% - -
Enterprise Value (EV) 1 4,700 18,473 19,900 9,939 20,190
Change - - 7.72% -50.06% 103.14%
P/E Ratio 68.9x 997x -749x 94.3x 23.8x
PBR - - 12.2x 1.99x 1.87x
PEG - - 3x -0x 0x
Capitalization / Revenue - - 10.2x 7.23x 1.96x
EV / Revenue - - 11.1x 3.93x 2.16x
EV / EBITDA - - 207x 22.5x 12x
EV / EBIT - - -995x 31.1x 13x
EV / FCF - - -43.4x -4.28x -2.02x
FCF Yield - - -2.3% -23.3% -49.5%
Dividend per Share 2 - - 3.81 3.15 3.81
Rate of return - - 0.99% 0.82% 0.99%
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 2 123.70 389.00 385.50 385.50 385.50
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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-749.42x11.13x207.29x - 579M
33.26x4.82x19.37x1.1% 74.7B
27.49x4.35x18.54x2.32% 36.9B
21.68x2.61x13.5x2.47% 31.28B
15.33x1.46x9.21x2.06% 25.38B
13.21x3.32x7.16x3.05% 24.03B
33.45x8x24.69x2.78% 20.53B
16.34x3.44x7.48x0.96% 20.1B
29.76x3.53x14.2x0.36% 13.19B
21.26x2.59x11.86x1.6% 13.11B
Average -53.76x 4.52x 33.33x 1.85% 25.98B
Weighted average by Cap. 23.62x 4.00x 15.70x 1.82%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!