|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 69.80 TWD | +5.44% |
|
+3.25% | +62.70% |
| 06-30 | Inventec to Buy Equipment Worth NT$1.2 Billion | MT |
| 06-30 | Inventecto Build NT$1.83 Billion Factory in Taiwan | MT |
Company Valuation: Inventec Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 89,508 | 94,171 | 189,419 | 179,733 | 153,903 | 250,406 | - | - |
| Change | - | 5.21% | 101.14% | -5.11% | -14.37% | 62.7% | - | - |
| Enterprise Value (EV) 1 | 118,464 | 113,417 | 207,872 | 223,170 | 188,123 | 306,281 | 319,791 | 250,406 |
| Change | - | -4.26% | 83.28% | 7.36% | -15.7% | 62.81% | 4.41% | -21.7% |
| P/E | 13.8x | 15.4x | 31.1x | 24.7x | 17.7x | 23.8x | 20.5x | 18.3x |
| PBR | 1.57x | 1.58x | 3.12x | 2.52x | 2.02x | 3.42x | 3.32x | 2.7x |
| PEG | - | -2.53x | - | 1.3x | 0.9x | 1.1x | 1.3x | 1.5x |
| Capitalization / Revenue | 0.17x | 0.17x | 0.37x | 0.28x | 0.22x | 0.3x | 0.26x | 0.25x |
| EV / Revenue | 0.23x | 0.21x | 0.4x | 0.35x | 0.27x | 0.36x | 0.34x | 0.25x |
| EV / EBITDA | 14.8x | 11.9x | 18.9x | 14.1x | 10.9x | 14.2x | 12.9x | 9x |
| EV / EBIT | 25.1x | 17x | 27.9x | 18.9x | 14.8x | 19x | 17x | 11.8x |
| EV / FCF | -7.72x | 6.57x | 31.3x | -17.7x | 38.2x | -17.5x | 1,189x | - |
| FCF Yield | -12.9% | 15.2% | 3.2% | -5.65% | 2.62% | -5.73% | 0.08% | - |
| Dividend per Share 2 | 1.4 | 1.5 | 1.5 | 1.7 | 2 | 2.369 | 2.876 | 2.615 |
| Rate of return | 5.61% | 5.71% | 2.84% | 3.39% | 4.66% | 3.39% | 4.12% | 3.75% |
| EPS 2 | 1.81 | 1.7 | 1.7 | 2.03 | 2.42 | 2.936 | 3.407 | 3.81 |
| Distribution rate | 77.3% | 88.2% | 88.2% | 83.7% | 82.6% | 80.7% | 84.4% | 68.6% |
| Net sales 1 | 519,732 | 541,751 | 514,746 | 646,262 | 691,190 | 847,992 | 953,886 | 1,012,430 |
| EBITDA 1 | 7,987 | 9,570 | 10,975 | 15,825 | 17,216 | 21,546 | 24,813 | 27,827 |
| EBIT 1 | 4,725 | 6,669 | 7,463 | 11,817 | 12,713 | 16,148 | 18,761 | 21,198 |
| Net income 1 | 6,538 | 6,129 | 6,131 | 7,267 | 8,696 | 10,531 | 12,220 | 13,669 |
| Net Debt 1 | 28,957 | 19,246 | 18,453 | 43,438 | 34,220 | 55,875 | 69,385 | - |
| Reference price 2 | 24.95 | 26.25 | 52.80 | 50.10 | 42.90 | 69.80 | 69.80 | 69.80 |
| Nbr of stocks (in thousands) | 3,587,475 | 3,587,475 | 3,587,475 | 3,587,475 | 3,587,475 | 3,587,475 | - | - |
| Announcement Date | 3/15/22 | 3/14/23 | 3/12/24 | 3/11/25 | 3/10/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.77x | 0.36x | 14.22x | 3.39% | 7.8B | |
| 15.8x | 0.45x | 13.03x | 4.55% | 44.86B | |
| 34.66x | 5.36x | 27.49x | 2.18% | 14.61B | |
| 18.12x | 0.18x | 7.97x | 3.41% | 4.97B | |
| 21.52x | 0.27x | 11.66x | 4.34% | 3.04B | |
| 12.71x | 1.36x | 7.2x | 6.17% | 2.18B | |
| Average | 21.10x | 1.33x | 13.60x | 4.01% | 12.91B | |
| Weighted average by Cap. | 20.45x | 1.37x | 15.33x | 3.95% |
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
- 2356 Stock
- Valuation Inventec Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
