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 14,104 - -
Change - - -23.65% - -
Enterprise Value (EV) 1 4,700 18,473 15,697 5,736 15,987
Change - - -15.03% -63.46% 178.72%
P/E 68.9x 997x -577x 72.6x 18.3x
PBR - - 9.36x 1.54x 1.44x
PEG - - 2x -0x 0x
Capitalization / Revenue - - 7.89x 5.57x 1.51x
EV / Revenue - - 8.78x 2.27x 1.71x
EV / EBITDA - - 164x 13x 9.49x
EV / EBIT - - -785x 17.9x 10.3x
EV / FCF - - -34.3x -2.47x -1.6x
FCF Yield - - -2.92% -40.4% -62.5%
Dividend per Share 2 - - 3.81 3.15 3.81
Rate of return - - 1.28% 1.06% 1.28%
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 2 123.70 389.00 297.00 297.00 297.00
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.($)
-607.5x9.19x171.18x - 459M
34.82x4.91x19.8x1.07% 76.38B
28.8x4.38x18.87x2.3% 36.3B
22.4x2.7x13.93x2.38% 31.61B
16.16x1.53x9.32x1.95% 27.76B
36.64x8.99x27.33x2.5% 22.51B
10.46x2.74x5.74x3.88% 19.65B
27.02x2.8x11.46x1.58% 18.9B
16.29x1.8x7.09x1.89% 14.01B
10.87x2.33x5x1.4% 13.7B
Average -40.41x 4.14x 28.97x 2.11% 26.13B
Weighted average by Cap. 24.88x 3.95x 15.64x 1.93%

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