Company Valuation: ITE Tech. Inc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 10,970 17,477 11,807 24,243 24,905 19,094
Change - 59.32% -32.44% 105.32% 2.73% -23.33%
Enterprise Value (EV) 1 8,099 14,061 9,446 20,628 20,724 14,567
Change - 73.61% -32.83% 118.39% 0.47% -29.71%
P/E 11.9x 9.92x 9.87x 15.4x 15x 12.4x
PBR 2.28x 2.79x 2.19x 3.77x 3.7x 2.71x
PEG - 0.1x -0.3x 0.5x 6.36x -1.72x
Capitalization / Revenue 2.28x 2.43x 2.27x 3.86x 3.75x 2.75x
EV / Revenue 1.68x 1.96x 1.81x 3.29x 3.12x 2.1x
EV / EBITDA 6.91x 6.55x 6.77x 11.4x 10.9x 7.73x
EV / EBIT 7.27x 6.71x 6.99x 11.7x 11.3x 8.06x
EV / FCF 11.4x 12.1x 144x 12.2x 16.3x 9.99x
FCF Yield 8.77% 8.25% 0.7% 8.23% 6.15% 10%
Dividend per Share 2 6 9 6 8 9 8.5
Rate of return 8.81% 8.29% 8.19% 5.32% 6% 7.39%
EPS 2 5.71 10.94 7.43 9.75 9.98 9.26
Distribution rate 105% 82.3% 80.8% 82.1% 90.2% 91.8%
Net sales 1 4,818 7,185 5,212 6,276 6,633 6,947
EBITDA 1 1,173 2,147 1,394 1,814 1,903 1,884
EBIT 1 1,114 2,096 1,351 1,763 1,835 1,806
Net income 1 935.5 1,806 1,218 1,588 1,627 1,531
Net Debt 1 -2,870 -3,416 -2,362 -3,615 -4,181 -4,527
Reference price 2 68.10 108.50 73.30 150.50 150.00 115.00
Nbr of stocks (in thousands) 161,080 161,080 161,080 161,080 166,035 166,035
Announcement Date 2/19/21 2/24/22 2/23/23 2/26/24 2/21/25 3/6/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 694M
56.77x9.11x45.89x1.43% 193B
64.37x9.46x18.16x-.--% 99.78B
45.78x9.74x34.01x1.16% 58.14B
52.2x - - 0.19% 52.74B
43.92x8.22x28.98x1.01% 48.51B
8100.89x76.62x2432.35x - 43.22B
29.82x8.21x22.98x1.14% 39.82B
50.45x8.4x34.07x0.87% 38.62B
37.35x8.65x28.47x0.52% 35.89B
Average 942.39x 17.30x 330.61x 0.79% 61.02B
Weighted average by Cap. 622.74x 14.26x 219.91x 0.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 3014 Stock
  4. Valuation ITE Tech. Inc