Company Valuation: New Advanced Electronics Technologies Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,532 7,300 2,590 2,731 1,876 1,763
Change - 31.98% -64.53% 5.46% -31.31% -6.03%
Enterprise Value (EV) 1 5,498 7,674 2,919 2,950 2,386 2,355
Change - 39.59% -61.97% 1.08% -19.12% -1.31%
P/E 109x 14.9x 23.4x 273x 68.1x 1,424x
PBR 15.3x 9.02x 3.54x 3.3x 2.18x 2.22x
PEG - 0x -0.3x -3x 0x -14.9x
Capitalization / Revenue 15.8x 2.39x 1.8x 2.22x 1.18x 1.05x
EV / Revenue 15.7x 2.52x 2.03x 2.39x 1.5x 1.41x
EV / EBITDA 116x 12.4x 26.8x 50.3x 36.8x 26.1x
EV / EBIT 116x 12.4x 34.1x 207x 155x 65.6x
EV / FCF -19.4x -25.3x 8.15x -635x -46.6x -133x
FCF Yield -5.15% -3.96% 12.3% -0.16% -2.15% -0.75%
Dividend per Share 2 - 8.5 3 3 1 -
Rate of return - 3.74% 3.75% 3.88% 1.88% -
EPS 2 1.576 15.22 3.43 0.283 0.78 0.035
Distribution rate - 55.9% 87.5% 1,060% 128% -
Net sales 1 351.2 3,051 1,439 1,233 1,586 1,676
EBITDA 1 47.56 618.2 109.1 58.66 64.86 90.18
EBIT 1 47.36 617.3 85.64 14.29 15.42 35.92
Net income 1 46.55 526.2 111 11.98 27.58 1.238
Net Debt 1 -33.69 374 328.9 219.1 510.1 591.9
Reference price 2 172.00 227.00 80.10 77.30 53.10 49.90
Nbr of stocks (in thousands) 32,160 32,160 32,330 35,330 35,330 35,330
Announcement Date 3/12/21 3/25/22 3/25/23 3/22/24 3/25/25 3/18/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 39.4M
15.33x1.36x6.89x0.99% 117B
23.21x1.44x10.87x1.28% 65.57B
15.91x0.38x4.75x0.72% 21.6B
26.85x - - - 7.15B
30.71x - - 1.81% 3B
39.68x - - 0.76% 2.84B
25.73x1.53x12.46x2.28% 2.73B
7.22x0.34x7.81x-.--% 2.43B
Average 23.08x 1.01x 8.56x 1.12% 24.7B
Weighted average by Cap. 18.64x 1.27x 8.00x 1.06%

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. 3465 Stock
  4. Valuation New Advanced Electronics Technologies Co., Ltd.