|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52.60 TWD | -8.20% |
|
-19.45% | +208.50% |
| 06-08 | Innolux Unit to Sell Stake in Jadard Technology; Innolux's Shares Drop % | MT |
| 05-12 | Innolux Logs NT$1.6 Billion Profit in Q1; Shares Rally 10% | 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 | 420,018 | - | - |
| Change | - | -49.46% | 22.94% | -10.89% | 18.82% | 208.5% | - | - |
| Enterprise Value (EV) 1 | 178,934 | 54,453 | 108,818 | 81,670 | 76,653 | 359,905 | 350,892 | 333,521 |
| Change | - | -69.57% | 99.84% | -24.95% | -6.14% | 369.52% | -2.5% | -4.95% |
| P/E | 3.54x | -4x | -7.11x | 18.9x | 568x | 35.1x | 52.1x | 29.3x |
| PBR | 0.68x | 0.42x | 0.58x | 0.49x | 0.62x | 1.79x | 1.81x | 1.76x |
| PEG | - | 0x | 0.2x | -0x | -5.9x | 0x | -1.6x | 0.4x |
| Capitalization / Revenue | 0.59x | 0.47x | 0.61x | 0.53x | 0.6x | 1.55x | 1.5x | 1.4x |
| EV / Revenue | 0.51x | 0.24x | 0.51x | 0.38x | 0.34x | 1.33x | 1.25x | 1.11x |
| EV / EBITDA | 1.81x | 68.7x | 9.02x | 3.52x | 3x | 8.78x | 9.15x | 7.76x |
| EV / EBIT | 2.85x | -1.72x | -5.82x | -10.3x | -18.4x | 66.6x | 53.7x | 103x |
| EV / FCF | 2.43x | -2.36x | -9.23x | 55.2x | 9.04x | 19x | - | - |
| FCF Yield | 41.1% | -42.3% | -10.8% | 1.81% | 11.1% | 5.27% | - | - |
| Dividend per Share 2 | - | - | - | 0.75 | 0.5 | 0.9726 | 0.92 | 1.065 |
| Rate of return | - | - | - | 5.23% | 2.93% | 1.85% | 1.75% | 2.02% |
| EPS 2 | 7.309 | -3.301 | -2.284 | 0.76 | 0.03 | 1.5 | 1.009 | 1.793 |
| Distribution rate | - | - | - | 98.7% | 1,667% | 64.8% | 91.2% | 59.4% |
| Net sales 1 | 350,077 | 223,716 | 211,741 | 216,510 | 226,724 | 270,328 | 280,882 | 301,023 |
| EBITDA 1 | 99,014 | 793 | 12,064 | 23,231 | 25,561 | 40,984 | 38,365 | 42,988 |
| EBIT 1 | 62,713 | -31,665 | -18,709 | -7,919 | -4,160 | 5,405 | 6,534 | 3,230 |
| Net income 1 | 57,534 | -27,990 | -18,643 | 6,473 | 250 | 15,966 | 6,301 | 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 | 52.60 | 52.60 | 52.60 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.2x | 1.47x | 9.7x | 1.7% | 14.18B | |
| 58.89x | 7.52x | 26.27x | 0.74% | 136B | |
| 28.94x | 1.24x | 6x | 1.16% | 32.89B | |
| 14.88x | 1.01x | 5.54x | 3.33% | 14.97B | |
| 14.72x | 4.91x | 12.99x | 2.93% | 6.57B | |
| 79.97x | 0.84x | 8.54x | 0.95% | 6.47B | |
| 17.57x | 0.61x | 3.11x | -.--% | 3.51B | |
| Average | 36.17x | 2.51x | 10.31x | 1.54% | 30.7B | |
| Weighted average by Cap. | 48.49x | 5.32x | 19.31x | 1.11% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
