|
End-of-day quote
Taiwan S.E.
2026-10-22
|
5-day change | 1st Jan Change | ||
| 103.50 TWD | -1.43% |
|
+1.47% | +50.87% |
| 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 | 276,951 | - | - |
| Change | - | -8.16% | 37.31% | 5.22% | -24.82% | 50.52% | - | - |
| Enterprise Value (EV) 1 | 178,626 | 169,395 | 188,017 | 161,467 | 118,277 | 203,224 | 221,091 | 223,431 |
| Change | - | -5.17% | 10.99% | -14.12% | -26.75% | 71.82% | 8.79% | 1.06% |
| P/E | 9.07x | 11.3x | 14.8x | 14.5x | 12.7x | 18.1x | 14x | 12.4x |
| PBR | 1.11x | - | 1.23x | 1.18x | 0.88x | 1.31x | 1.26x | 1.21x |
| PEG | - | -0.4x | 2.76x | 1.94x | -0.8x | 3.08x | 0.5x | 0.9x |
| Capitalization / Revenue | 0.15x | 0.13x | 0.19x | 0.22x | 0.16x | 0.23x | 0.18x | 0.16x |
| EV / Revenue | 0.14x | 0.13x | 0.15x | 0.14x | 0.11x | 0.17x | 0.15x | 0.13x |
| EV / EBITDA | 5.86x | 4.21x | 6.25x | 5.73x | 4.49x | 5.56x | 4.95x | 4.28x |
| EV / EBIT | 10.6x | 6.67x | 12.7x | 12.9x | 10.2x | 11.2x | 8.05x | 6.66x |
| EV / FCF | 5.46x | - | 2.67x | 4.67x | -95.1x | -5.42x | 21.6x | 17.9x |
| FCF Yield | 18.3% | - | 37.4% | 21.4% | -1.05% | -18.4% | 4.64% | 5.57% |
| Dividend per Share 2 | 4.5 | - | 4 | 4.5 | 4.5 | 4.107 | 5.015 | 5.029 |
| Rate of return | 6.51% | - | 4.58% | 4.9% | 6.56% | 3.97% | 4.85% | 4.86% |
| EPS 2 | 7.62 | 5.6 | 5.9 | 6.34 | 5.39 | 5.707 | 7.386 | 8.36 |
| Distribution rate | 59.1% | - | 67.8% | 71% | 83.5% | 72% | 67.9% | 60.2% |
| Net sales 1 | 1,263,720 | 1,317,599 | 1,256,783 | 1,125,349 | 1,117,160 | 1,209,434 | 1,515,108 | 1,741,744 |
| EBITDA 1 | 30,505 | 40,194 | 30,083 | 28,202 | 26,338 | 36,558 | 44,625 | 52,206 |
| EBIT 1 | 16,854 | 25,385 | 14,753 | 12,501 | 11,609 | 18,072 | 27,471 | 33,568 |
| Net income 1 | 20,546 | 15,096 | 15,713 | 16,877 | 14,403 | 15,321 | 20,560 | 24,070 |
| Net Debt 1 | -5,811 | - | -44,581 | -83,280 | -65,721 | -73,727 | -55,860 | -53,519 |
| Reference price 2 | 69.10 | 63.50 | 87.30 | 91.90 | 68.60 | 103.50 | 103.50 | 103.50 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.14x | 0.17x | 5.56x | 3.97% | 8.5B | |
| 19.1x | 1.62x | 12.81x | 0.54% | 297B | |
| 5.78x | 3.04x | 3.77x | -.--% | 184B | |
| 18.44x | 7.41x | 13.51x | 0.46% | 146B | |
| 14.74x | 6.08x | 10.8x | 0.18% | 133B | |
| 20.79x | 1.97x | 10.08x | 0.97% | 77.95B | |
| 28.62x | 5.14x | 15.57x | 0.95% | 43.62B | |
| 134.71x | 8.34x | 36.76x | -.--% | 43.76B | |
| 12.01x | 0.36x | 10.29x | 5.91% | 38.08B | |
| 30.26x | 5.31x | 18.12x | 1.39% | 37.88B | |
| Average | 30.26x | 3.94x | 13.73x | 1.44% | 101.04B | |
| Weighted average by Cap. | 21.69x | 3.86x | 11.99x | 0.67% |
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
- Valuation Pegatron Corporation
Select your edition
All financial news and data tailored to specific country editions
