Company Valuation: Netronix, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2025 2026 2027
Market Cap 1 5,179 7,711 10,456 7,057 -
Change - 48.89% - -32.51% -
Enterprise Value (EV) 5,179 7,711 10,456 7,057 7,057
Change - 48.89% - -32.51% 0%
P/E 15.3x - 18.9x - -
PBR - 2.72x - - -
PEG - - - - -
Capitalization / Revenue - 1.16x - 0.8x 0.73x
EV / Revenue - 0x - 0.8x 0.73x
EV / EBITDA - - - 6.39x 5.22x
EV / EBIT - 0x - 8.08x 6.15x
EV / FCF - 0x - -22.9x 3.18x
FCF Yield - 10.7% - -4.36% 31.4%
Dividend per Share 2 - - - 4.72 6.38
Rate of return - - - 5.76% 7.78%
EPS 2 4.16 - 6.43 - -
Distribution rate - - - - -
Net sales 1 - 6,648 - 8,835 9,609
EBITDA 1 - - - 1,104 1,352
EBIT 1 - 724.7 - 873 1,148
Net income 342.7 - 555.9 - -
Net Debt - - - - -
Reference price 2 63.50 89.60 121.50 82.00 82.00
Nbr of stocks (in thousands) 81,559 86,059 86,059 86,059 -
Announcement Date 5/5/23 3/6/24 3/5/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 223M
22.21x2.38x15.27x1.84% 32.37B
-1242x - - - 6.33B
30.1x - - - 4.38B
43.18x1.97x10.71x-.--% 2.86B
11.16x0.64x8.07x6.12% 1.06B
19.24x7.27x16.63x4.4% 1.05B
Average -186.02x 3.06x 12.67x 3.09% 6.9B
Weighted average by Cap. -142.69x 2.43x 14.75x 1.89%

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. 6143 Stock
  4. Valuation Netronix, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!