|
End-of-day quote
LUXEMBOURG S.E.
2026-09-30
|
5-day change | 1st Jan Change | ||
| 14.10 USD | -1.40% |
|
-2.08% | +29.36% |
| 08-12 | Pegatron to Sign MOU with MP International for Taiwan Land Project | MT |
| 08-12 | Pegatron Corp Gets Board Nod to Raise Up To $500 Million Through Bond Issue | MT |
Company Valuation: Pegatron Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 184,437 | 169,395 | 232,597 | 244,747 | 183,999 | 241,362 | - | - |
| Change | - | -8.16% | 37.31% | 5.22% | -24.82% | 31.18% | - | - |
| Enterprise Value (EV) 1 | 178,626 | 169,395 | 188,017 | 161,467 | 118,277 | 178,052 | 171,932 | 187,843 |
| Change | - | -5.17% | 10.99% | -14.12% | -26.75% | 50.54% | -3.44% | 9.25% |
| P/E | 9.07x | 11.3x | 14.8x | 14.5x | 12.7x | 16.3x | 12.6x | 10.8x |
| PBR | 1.11x | - | 1.23x | 1.18x | 0.88x | 1.14x | 1.1x | 1.05x |
| PEG | - | -0.4x | 2.76x | 1.94x | -0.8x | 5.61x | 0.4x | 0.6x |
| Capitalization / Revenue | 0.15x | 0.13x | 0.19x | 0.22x | 0.16x | 0.2x | 0.16x | 0.14x |
| EV / Revenue | 0.14x | 0.13x | 0.15x | 0.14x | 0.11x | 0.15x | 0.12x | 0.11x |
| EV / EBITDA | 5.86x | 4.21x | 6.25x | 5.73x | 4.49x | 5.01x | 3.96x | 3.6x |
| EV / EBIT | 10.6x | 6.67x | 12.7x | 12.9x | 10.2x | 9.77x | 6.54x | 5.6x |
| EV / FCF | 5.46x | - | 2.67x | 4.67x | -95.1x | -12.9x | 21.8x | 15.1x |
| FCF Yield | 18.3% | - | 37.4% | 21.4% | -1.05% | -7.73% | 4.6% | 6.63% |
| Dividend per Share 2 | 4.5 | - | 4 | 4.5 | - | 3.989 | 4.835 | 5.029 |
| Rate of return | 6.51% | - | 4.58% | 4.9% | - | 4.42% | 5.36% | 5.58% |
| EPS 2 | 7.62 | 5.6 | 5.9 | 6.34 | 5.39 | 5.547 | 7.135 | 8.36 |
| Distribution rate | 59.1% | - | 67.8% | 71% | - | 71.9% | 67.8% | 60.2% |
| Net sales 1 | 1,263,720 | 1,317,599 | 1,256,783 | 1,125,349 | 1,117,160 | 1,185,963 | 1,466,222 | 1,741,744 |
| EBITDA 1 | 30,505 | 40,194 | 30,083 | 28,202 | 26,338 | 35,536 | 43,406 | 52,206 |
| EBIT 1 | 16,854 | 25,385 | 14,753 | 12,501 | 11,609 | 18,218 | 26,303 | 33,568 |
| Net income 1 | 20,546 | 15,096 | 15,713 | 16,877 | 14,403 | 14,719 | 19,627 | 24,070 |
| Net Debt 1 | -5,811 | - | -44,581 | -83,280 | -65,721 | -63,310 | -69,430 | -53,519 |
| Reference price 2 | 69.10 | 63.50 | 87.30 | 91.90 | 68.60 | 90.20 | 90.20 | 90.20 |
| Nbr of stocks (in thousands) | 2,669,132 | 2,667,634 | 2,664,346 | 2,663,188 | 2,682,200 | 2,675,852 | - | - |
| Announcement Date | 3/10/22 | 3/16/23 | 3/15/24 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.99x | 1.86x | 14.64x | 0.47% | 342B | |
| 8x | 4.49x | 5.59x | -.--% | 255B | |
| 26.87x | 10.9x | 19.32x | 0.32% | 210B | |
| 23.33x | 8.32x | 16.08x | 0.13% | 164B | |
| 22.62x | 2.12x | 10.83x | 0.89% | 84.81B | |
| 18.76x | 0.48x | 8.73x | 1.7% | 54.6B | |
| 134.9x | 8.31x | 36.6x | -.--% | 43.58B | |
| 33.03x | 5.82x | 19.79x | 1.27% | 42.31B | |
| 26.97x | 4.86x | 14.7x | 1% | 41.26B | |
| Average | 35.16x | 5.24x | 16.25x | 0.64% | 137.44B | |
| Weighted average by Cap. | 24.54x | 5.21x | 14.19x | 0.41% |
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
- Stock Market
- Stocks
- 4938 Stock
- PGRGS Stock
- Valuation Pegatron Corporation
Select your edition
All financial news and data tailored to specific country editions
