|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 45.50 TWD | +9.90% |
|
-8.08% | +166.86% |
| 07-29 | Quanta prices $2.16 billion share sale in Taiwan's record GDS deal | RE |
| 06-08 | Innolux Unit to Sell Stake in Jadard Technology; Innolux's Shares Drop % | MT |
Company Valuation: Innolux Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 206,969 | 104,599 | 128,595 | 114,587 | 136,146 | 363,323 | - | - |
| Change | - | -49.46% | 22.94% | -10.89% | 18.82% | 166.86% | - | - |
| Enterprise Value (EV) 1 | 178,934 | 54,453 | 108,818 | 81,670 | 76,653 | 303,210 | 294,198 | 276,826 |
| Change | - | -69.57% | 99.84% | -24.95% | -6.14% | 295.56% | -2.97% | -5.9% |
| P/E | 3.54x | -4x | -7.11x | 18.9x | 568x | 23.8x | 42.3x | 25.4x |
| PBR | 0.68x | 0.42x | 0.58x | 0.49x | 0.62x | 1.55x | 1.56x | 1.52x |
| PEG | - | 0x | 0.2x | -0x | -5.9x | 0x | -1x | 0.4x |
| Capitalization / Revenue | 0.59x | 0.47x | 0.61x | 0.53x | 0.6x | 1.33x | 1.28x | 1.21x |
| EV / Revenue | 0.51x | 0.24x | 0.51x | 0.38x | 0.34x | 1.11x | 1.04x | 0.92x |
| EV / EBITDA | 1.81x | 68.7x | 9.02x | 3.52x | 3x | 7.07x | 7.4x | 6.44x |
| EV / EBIT | 2.85x | -1.72x | -5.82x | -10.3x | -18.4x | 57.2x | 47.8x | 85.7x |
| EV / FCF | 2.43x | -2.36x | -9.23x | 55.2x | 9.04x | 16x | - | - |
| FCF Yield | 41.1% | -42.3% | -10.8% | 1.81% | 11.1% | 6.25% | - | - |
| Dividend per Share 2 | - | - | - | 0.75 | 0.5 | 1.39 | 0.92 | 1.065 |
| Rate of return | - | - | - | 5.23% | 2.93% | 3.05% | 2.02% | 2.34% |
| EPS 2 | 7.309 | -3.301 | -2.284 | 0.76 | 0.03 | 1.91 | 1.077 | 1.793 |
| Distribution rate | - | - | - | 98.7% | 1,667% | 72.8% | 85.4% | 59.4% |
| Net sales 1 | 350,077 | 223,716 | 211,741 | 216,510 | 226,724 | 272,568 | 282,828 | 301,023 |
| EBITDA 1 | 99,014 | 793 | 12,064 | 23,231 | 25,561 | 42,884 | 39,748 | 42,988 |
| EBIT 1 | 62,713 | -31,665 | -18,709 | -7,919 | -4,160 | 5,302 | 6,159 | 3,230 |
| Net income 1 | 57,534 | -27,990 | -18,643 | 6,473 | 250 | 21,234 | 6,230 | 4,116 |
| Net Debt 1 | -28,035 | -50,146 | -19,777 | -32,917 | -59,493 | -60,113 | -69,125 | -86,497 |
| Reference price 2 | 25.91 | 13.22 | 16.25 | 14.35 | 17.05 | 45.50 | 45.50 | 45.50 |
| Nbr of stocks (in thousands) | 7,989,223 | 7,913,565 | 7,913,565 | 7,985,126 | 7,985,125 | 7,985,125 | - | - |
| Announcement Date | 2/11/22 | 2/14/23 | 2/22/24 | 3/13/25 | 3/10/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.82x | 1.11x | 7.07x | 3.05% | 11.25B | |
| 53.48x | 6.48x | 22.36x | 0.84% | 119B | |
| 25.78x | 1.15x | 5.58x | 1.31% | 30.08B | |
| 14.13x | 0.98x | 5.27x | 3.58% | 14.26B | |
| 15.12x | 5.07x | 13.3x | 3.13% | 6.74B | |
| 67.22x | 0.73x | 7.68x | 1.42% | 5.66B | |
| 24.3x | 0.6x | 3.05x | -.--% | 3.2B | |
| Average | 31.98x | 2.30x | 9.19x | 1.91% | 27.18B | |
| Weighted average by Cap. | 42.95x | 4.59x | 16.44x | 1.34% |
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
- Stock Market
- Stocks
- 3481 Stock
- Valuation Innolux Corporation
Select your edition
All financial news and data tailored to specific country editions
