Company Valuation: Mirle Automation Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027
Market Cap 1 17,140 12,779 41,386 -
Change - -25.44% 223.85% -
Enterprise Value (EV) 1 17,140 11,480 41,603 40,516
Change - -33.02% 262.38% -2.61%
P/E 161x - - -
PBR - 2.59x 7.62x 6.84x
PEG - - - -
Capitalization / Revenue - 1.91x 4.96x 4.29x
EV / Revenue - 1.72x 4.98x 4.2x
EV / EBITDA - 56x 101x 57.6x
EV / EBIT - -153x 128x 75.4x
EV / FCF - 16.1x 54.1x 33.8x
FCF Yield - 6.2% 1.85% 2.96%
Dividend per Share 2 - 0.25 0.55 2.3
Rate of return - 0.4% 0.29% 1.2%
EPS 2 0.52 - - -
Distribution rate - - - -
Net sales 1 - 6,681 8,351 9,654
EBITDA 1 - 205.2 410 703
EBIT 1 - -75.23 325 537
Net income 103 - - -
Net Debt 1 - -1,299 217 -870
Reference price 2 83.80 61.90 191.00 191.00
Nbr of stocks (in thousands) 204,531 206,451 216,680 -
Announcement Date 3/13/25 3/11/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 5.1x103.85x0.28% 1.33B
31.16x5.43x19.69x0.83% 123B
34.94x5.49x20.8x1.54% 97.45B
45.06x9.14x26.74x-.--% 65.48B
27.58x3.16x18.24x0.75% 60.3B
40.2x6.25x27.6x1.93% 58.24B
27.51x5.07x17.77x2.19% 35.94B
20.6x1.76x12.69x2.28% 29.97B
30.09x4.01x15.13x0.11% 29.52B
21.04x3.65x11.66x1.45% 29.28B
Average 30.91x 4.90x 27.42x 1.14% 53.02B
Weighted average by Cap. 32.70x 5.32x 20.46x 1.14%

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. 2464 Stock
  4. Valuation Mirle Automation Corporation