|
End-of-day quote
Taipei Exchange
2026-10-20
|
5-day change | 1st Jan Change | ||
| 466.00 TWD | -0.85% |
|
-13.06% | +50.32% |
Company Valuation: IntelliEPI Inc. (Cayman)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Market Cap 1 | 2,571 | 3,296 | 12,396 | 21,989 | - |
| Change | - | - | 276.06% | 77.39% | - |
| Enterprise Value (EV) 1 | 2,571 | 3,296 | 12,396 | 21,858 | 21,811 |
| Change | - | - | 276.06% | 76.33% | -0.22% |
| P/E | 29.4x | -25x | 188x | 74.7x | 55.7x |
| PBR | - | - | - | 8.13x | 6.78x |
| PEG | - | - | -1x | 0x | 1.6x |
| Capitalization / Revenue | - | - | - | 16.5x | 11.9x |
| EV / Revenue | - | - | - | 16.4x | 11.8x |
| EV / EBITDA | - | - | - | 45.8x | 29.6x |
| EV / EBIT | - | - | - | 62.1x | 35.6x |
| EV / FCF | - | - | - | 370x | 114x |
| FCF Yield | - | - | - | 0.27% | 0.88% |
| Dividend per Share 2 | - | - | - | 3.61 | 6.3 |
| Rate of return | - | - | - | 0.77% | 1.35% |
| EPS 2 | 2.43 | -3.58 | 1.65 | 6.24 | 8.37 |
| Distribution rate | - | - | - | 57.9% | 75.3% |
| Net sales 1 | - | - | - | 1,330 | 1,841 |
| EBITDA 1 | - | - | - | 477 | 736 |
| EBIT 1 | - | - | - | 352 | 612 |
| Net income 1 | 87.62 | -131.7 | 65.3 | 295 | 498 |
| Net Debt 1 | - | - | - | -131 | -178 |
| Reference price 2 | 71.40 | 89.60 | 310.00 | 466.00 | 466.00 |
| Nbr of stocks (in thousands) | 36,002 | 36,787 | 39,986 | 47,186 | - |
| Announcement Date | 3/23/22 | 3/12/25 | 3/11/26 | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 75.32x | 16.58x | 46.22x | - | 683M | |
| 21.71x | 12.39x | 18.69x | 0.35% | 5,242B | |
| 22.02x | 10.78x | 14.61x | 1.11% | 1,932B | |
| 36.16x | 15.3x | 22.48x | 0.78% | 1,597B | |
| 5.23x | 3.18x | 3.55x | 0.07% | 1,024B | |
| 94.26x | 17x | 64.47x | -.--% | 878B | |
| 3.6x | 2.2x | 2.65x | 0.26% | 699B | |
| -39.86x | 7.99x | 22.28x | -.--% | 484B | |
| 32.39x | 11.76x | 22.03x | 2.08% | 252B | |
| Average | 27.87x | 10.80x | 24.11x | 0.58% | 1,345B | |
| Weighted average by Cap. | 24.26x | 11.30x | 19.87x | 0.5% |
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
- 4971 Stock
- Valuation IntelliEPI Inc. (Cayman)
Select your edition
All financial news and data tailored to specific country editions
