Company Valuation: Kintech Electronics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,374 1,433 1,230 1,048 760.5 713.2
Change - 4.34% -14.18% -14.81% -27.42% -6.22%
Enterprise Value (EV) 1 932.6 1,082 838.1 777.3 588.9 684.6
Change - 16% -22.53% -7.25% -24.24% 16.25%
P/E 12.2x 14x 43.9x -7.4x -5.87x -6.56x
PBR 1.57x 1.64x 1.53x 1.76x 1.62x 1.97x
PEG - -1.55x -0.6x 0x 0.68x 0.4x
Capitalization / Revenue 1.84x 1.91x 2.09x 3.46x 2.78x 2.19x
EV / Revenue 1.25x 1.44x 1.42x 2.57x 2.15x 2.1x
EV / EBITDA 5.12x 6.22x 11.9x -8.35x -6.77x -8.87x
EV / EBIT 6.55x 8.84x 60.1x -5.37x -4.38x -5.97x
EV / FCF 17.7x -2,612x 6.15x 242x -11.1x -6.56x
FCF Yield 5.65% -0.04% 16.3% 0.41% -9.05% -15.3%
Dividend per Share 2 3 3 2 - - -
Rate of return 7.65% 7.33% 5.7% - - -
EPS 2 3.22 2.93 0.8 -4.042 -3.694 -3.101
Distribution rate 93.2% 102% 250% - - -
Net sales 1 744.8 749.5 589.7 302.8 273.7 326.4
EBITDA 1 182.1 173.9 70.16 -93.09 -86.92 -77.17
EBIT 1 142.4 122.3 13.96 -144.8 -134.5 -114.7
Net income 1 113.6 103.4 28.19 -141.7 -129.5 -108.7
Net Debt 1 -441.3 -351.6 -392.1 -270.6 -171.7 -28.67
Reference price 2 39.20 40.90 35.10 29.90 21.70 20.35
Nbr of stocks (in thousands) 35,048 35,048 35,048 35,048 35,048 35,048
Announcement Date 3/23/21 3/18/22 3/16/23 3/4/24 3/11/25 3/12/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.98M
58x9.3x46.79x1.4% 201B
53.45x9.12x16.2x-.--% 101B
47.43x10.12x35.23x1.16% 62.12B
54.92x9.66x34.8x0.87% 57.5B
41.35x - - 0.19% 53B
9373.61x70.84x2248.64x - 40.13B
44.5x7.68x30.52x0.87% 36.69B
33.05x7.83x25.68x0.66% 34.81B
27.72x7.25x21.95x1.54% 34.42B
Average 1,081.56x 16.47x 307.48x 0.84% 62.1B
Weighted average by Cap. 652.67x 13.42x 190.58x 0.9%

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. 6210 Stock
  4. Valuation Kintech Electronics Co., Ltd.