Company Valuation: Jentech Precision Industrial Co., Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 49,859 50,958 108,288 217,911 392,321 1,015,392 - -
Change - 2.2% 112.51% 101.23% 80.04% 158.82% - -
Enterprise Value (EV) 1 49,859 50,958 108,288 217,911 383,187 1,003,913 995,511 985,043
Change - 2.2% 112.51% 101.23% 75.85% 161.99% -0.84% -1.05%
P/E 43.4x 20.2x 47.2x 63.4x 76x 100x 47.8x 32.2x
PBR 6.98x - - - 17.4x 36.9x 24.7x 17.5x
PEG - 0x -3.7x 1.3x 1.5x 1.1x 0x 0.7x
Capitalization / Revenue 5.67x 4.24x - - 19.3x 31.1x 17.1x 11.9x
EV / Revenue 5.67x 4.24x - - 18.9x 30.7x 16.7x 11.6x
EV / EBITDA - - - - 53.6x 75.1x 36.4x 24.4x
EV / EBIT 29.2x 16.8x - - 59x 80.4x 37.5x 25x
EV / FCF 98.7x - - - 106x 155x 72.3x 41.1x
FCF Yield 1.01% - - - 0.94% 0.64% 1.38% 2.44%
Dividend per Share 2 - - - - 22 34.79 72.7 116.3
Rate of return - - - - 0.8% 0.5% 1.05% 1.68%
EPS 2 8.555 18.64 16.28 24.07 36.14 69.12 144.6 214.6
Distribution rate - - - - 60.9% 50.3% 50.3% 54.2%
Net sales 1 8,801 12,032 - - 20,276 32,659 59,542 85,254
EBITDA 1 - - - - 7,146 13,367 27,347 40,303
EBIT 1 1,710 3,034 - - 6,498 12,482 26,515 39,335
Net income 1 1,196 2,614 - - 5,277 10,144 21,181 31,500
Net Debt 1 - - - - -9,134 -11,479 -19,882 -30,350
Reference price 2 370.92 376.50 769.00 1,525.00 2,745.00 6,920.00 6,920.00 6,920.00
Nbr of stocks (in thousands) 134,418 135,346 140,817 142,893 142,922 146,733 - -
Announcement Date 3/18/22 3/21/23 3/13/24 2/25/25 3/11/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
100.11x30.74x75.11x0.5% 31.95B
22.58x12.82x19.43x0.34% 5,435B
23.01x11.3x15.32x1.09% 2,020B
38.27x16.13x23.69x0.74% 1,684B
14.84x9.07x10.93x0.05% 1,222B
110.32x19.99x75.97x-.--% 1,029B
5.27x3.41x4.12x0.19% 1T
-53.29x10.61x29.52x-.--% 646B
246.14x54.08x110.16x-.--% 331B
Average 56.36x 18.68x 40.47x 0.32% 1,489B
Weighted average by Cap. 31.41x 13.47x 24.64x 0.41%

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

  1. Stock Market
  2. Stocks
  3. 3653 Stock
  4. Valuation Jentech Precision Industrial Co., Ltd