Company Valuation: Oriental System Technology Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 1,306 549.1 666.4 1,046 747.4
Change - -57.95% 21.37% 56.94% -28.53%
Enterprise Value (EV) 1 1,465 668.9 748.8 965.8 555.3
Change - -54.34% 11.95% 28.98% -42.5%
P/E -15.7x -3.88x -14.6x 168x -44.9x
PBR 3.15x 2.05x 3x 3.09x 2.3x
PEG 0x -0.1x 0.2x -2x 0x
Capitalization / Revenue 4.27x 2.72x 3.14x 4.64x 3.34x
EV / Revenue 4.79x 3.31x 3.53x 4.28x 2.48x
EV / EBITDA -192x -7.19x -63.9x 27.8x 16.3x
EV / EBIT -30.7x -5.53x -20.1x 116x 50.2x
EV / FCF -5.83x 10.4x 16.5x 21.9x 10.2x
FCF Yield -17.2% 9.66% 6.06% 4.57% 9.8%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -2.84 -4.882 -1.572 0.1849 -0.4903
Distribution rate - - - - -
Net sales 1 306 202 212.4 225.6 223.9
EBITDA 1 -7.647 -92.98 -11.71 34.69 33.98
EBIT 1 -47.72 -120.9 -37.23 8.293 11.07
Net income 1 -82.92 -141.4 -45.54 5.714 -16.66
Net Debt 1 159.4 119.8 82.39 -80.02 -192.1
Reference price 2 44.45 18.95 23.00 31.15 22.00
Nbr of stocks (in thousands) 29,374 28,974 28,974 33,574 33,974
Announcement Date 4/29/22 4/28/23 4/26/24 4/30/25 4/30/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 42.12M
35.31x12.58x22.98x0.78% 125B
41.56x6.95x29.98x1.89% 46.62B
26.55x1.23x14.12x-.--% 40.36B
23.33x1.96x9.48x1.32% 36.33B
30.44x2.14x14.81x1.55% 29.36B
30x4.56x18.21x-.--% 29.06B
11.3x6.28x17.51x1.34% 28.57B
31.2x4.79x19.13x0.74% 18.41B
24.21x3.09x12.94x-.--% 17.06B
Average 28.21x 4.84x 17.68x 0.85% 37.1B
Weighted average by Cap. 30.61x 6.84x 19.48x 0.89%

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. 6819 Stock
  4. Valuation Oriental System Technology Inc.