Valuation Pegatron Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-15	Pegatron Unit to Dispose of China Property for 170 Million Yuan	MT
06-16	Tata says India pollution board drops scrutiny of Apple iPhone parts plant	RE

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	223,146	-	-
Change	-	-8.16%	37.31%	5.22%	-24.82%	21.28%	-	-
Enterprise Value (EV) ¹	178,626	169,395	188,017	161,467	118,277	159,648	155,176	148,929
Change	-	-5.17%	10.99%	-14.12%	-26.75%	34.98%	-2.8%	-4.03%
P/E	9.07x	11.3x	14.8x	14.5x	12.7x	15.3x	12.9x	12.1x
PBR	1.11x	-	1.23x	1.18x	0.88x	1.05x	1.01x	0.95x
PEG	-	-0.4x	2.76x	1.94x	-0.8x	19.1x	0.7x	1.67x
Capitalization / Revenue	0.15x	0.13x	0.19x	0.22x	0.16x	0.19x	0.16x	0.15x
EV / Revenue	0.14x	0.13x	0.15x	0.14x	0.11x	0.13x	0.11x	0.1x
EV / EBITDA	5.86x	4.21x	6.25x	5.73x	4.49x	5.13x	4.03x	3.32x
EV / EBIT	10.6x	6.67x	12.7x	12.9x	10.2x	9.73x	6.69x	5.71x
EV / FCF	5.46x	-	2.67x	4.67x	-95.1x	5.81x	6.31x	-5.52x
FCF Yield	18.3%	-	37.4%	21.4%	-1.05%	17.2%	15.8%	-18.1%
Dividend per Share ²	4.5	-	4	4.5	-	4.07	4.402	4.756
Rate of return	6.51%	-	4.58%	4.9%	-	4.89%	5.29%	5.72%
EPS ²	7.62	5.6	5.9	6.34	5.39	5.433	6.435	6.902
Distribution rate	59.1%	-	67.8%	71%	-	74.9%	68.4%	68.9%
Net sales ¹	1,263,720	1,317,599	1,256,783	1,125,349	1,117,160	1,183,131	1,384,700	1,537,687
EBITDA ¹	30,505	40,194	30,083	28,202	26,338	31,141	38,518	44,838
EBIT ¹	16,854	25,385	14,753	12,501	11,609	16,411	23,181	26,104
Net income ¹	20,546	15,096	15,713	16,877	14,403	14,654	17,635	19,186
Net Debt ¹	-5,811	-	-44,581	-83,280	-65,721	-63,498	-67,970	-74,217
Reference price ²	69.10	63.50	87.30	91.90	68.60	83.20	83.20	83.20
Nbr of stocks (in thousands)	2,669,132	2,667,634	2,664,346	2,663,188	2,682,200	2,682,044	-	-
Announcement Date	3/10/22	3/16/23	3/15/24	3/13/25	3/11/26	-	-	-

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.($)
DELL TECHNOLOGIES INC.	25.06x	1.71x	15.89x	0.58%	276B
SEAGATE TECHNOLOGY HOLDINGS PLC	62.46x	15.5x	42.14x	0.36%	185B
HEWLETT PACKARD ENTERPRISE COMPANY	21.86x	1.74x	9.13x	1.18%	63.81B
LENOVO GROUP LIMITED	16.47x	0.35x	6.52x	1.96%	38.47B
ASIA VITAL COMPONENTS CO., LTD.	24.85x	4.02x	15.23x	1.33%	29.11B
KING SLIDE WORKS CO., LTD.	39.2x	21.06x	28.8x	1.32%	24.39B
HP INC.	11.72x	0.51x	6.25x	4.52%	24.28B
DAWNING INFORMATION INDUSTRY CO., LTD.	52.9x	-	-	0.46%	20.9B
TD SYNNEX CORPORATION	15.41x	0.29x	8.6x	0.79%	19.58B
Average	29.99x	5.65x	16.57x	1.39%	75.69B
Weighted average by Cap.	35.02x	6.23x	21.92x	0.86%