Valuation Panram International Corp.

Stocks

End-of-day quote Taipei Exchange 2026-09-24			5-day change	1st Jan Change
41.85 ^TWD	-0.83%		-1.99%	-9.42%

08-13	Panram International Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Panram International Corp. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,852	1,529	1,429	2,857	1,218	2,815
Change	-	-17.43%	-6.57%	100%	-57.36%	131%
Enterprise Value (EV) ¹	1,570	1,231	874.2	2,325	853.6	2,879
Change	-	-21.6%	-28.98%	165.95%	-63.28%	237.2%
P/E	15.7x	15.5x	6.86x	18.1x	125x	27.3x
PBR	1.89x	1.52x	1.24x	2.44x	1.19x	2.55x
PEG	-	-0.9x	0x	-0.7x	-1.3x	0x
Capitalization / Revenue	0.98x	0.83x	0.81x	1.88x	1.13x	1.68x
EV / Revenue	0.83x	0.67x	0.5x	1.53x	0.79x	1.72x
EV / EBITDA	5.43x	5.02x	2.98x	10.2x	120x	16.3x
EV / EBIT	8.82x	9.26x	4.03x	13.9x	-18.3x	24.5x
EV / FCF	12.7x	10.8x	3.35x	32x	-31.4x	-6.66x
FCF Yield	7.88%	9.24%	29.8%	3.13%	-3.19%	-15%
Dividend per Share ²	1.2	1	2.4	2.6	0.5	-
Rate of return	3.95%	3.98%	10.2%	5.54%	2.5%	-
EPS ²	1.94	1.62	3.42	2.59	0.16	1.69
Distribution rate	61.9%	61.7%	70.2%	100%	313%	-
Net sales ¹	1,890	1,842	1,756	1,523	1,076	1,676
EBITDA ¹	289.3	245.4	293	228.1	7.143	176.4
EBIT ¹	177.9	132.9	217.1	166.9	-46.74	117.7
Net income ¹	119.6	99.87	212	159.2	10.04	103.5
Net Debt ¹	-282	-298.2	-554.5	-532.4	-364.8	63.92
Reference price ²	30.40	25.10	23.45	46.90	20.00	46.20
Nbr of stocks (in thousands)	60,922	60,922	60,922	60,922	60,922	60,922
Announcement Date	3/31/21	3/31/22	3/29/23	3/14/24	3/17/25	3/13/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PANRAM INTERNATIONAL CORP.	-	-	-	-	80.23M
GIGADEVICE SEMICONDUCTOR INC.	18.85x	9.01x	22.57x	0.75%	40.27B
MONTAGE TECHNOLOGY CO., LTD.	65.27x	32.68x	72.26x	0.47%	39.14B
SHENZHEN LONGSYS ELECTRONICS CO., LTD.	7.81x	2.72x	5.85x	1.21%	21.98B
PHISON ELECTRONICS CORP.	5.09x	1.47x	3.92x	5.87%	14.79B
RAMBUS INC.	42.17x	-	-	-	11.41B
INGENIC SEMICONDUCTOR CO., LTD.	25.36x	-	-	-	10.5B
TRANSCEND INFORMATION, INC.	3.19x	-	-	-	3.86B
PENGUIN SOLUTIONS, INC.	31.58x	1.84x	13.02x	-	2.88B
Average	24.91x	9.54x	23.53x	2.07%	16.1B
Weighted average by Cap.	30.46x	14.52x	33.27x	1.39%