|
Market Closed -
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 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 | 244,305 | - | - |
| Change | - | -8.16% | 37.31% | 5.22% | -24.82% | 32.78% | - | - |
| Enterprise Value (EV) 1 | 178,626 | 169,395 | 188,017 | 161,467 | 118,277 | 180,995 | 174,876 | 185,475 |
| Change | - | -5.17% | 10.99% | -14.12% | -26.75% | 53.03% | -3.38% | 6.06% |
| P/E | 9.07x | 11.3x | 14.8x | 14.5x | 12.7x | 16.5x | 12.8x | 10.9x |
| PBR | 1.11x | - | 1.23x | 1.18x | 0.88x | 1.16x | 1.12x | 1.06x |
| PEG | - | -0.4x | 2.76x | 1.94x | -0.8x | 5.68x | 0.4x | 0.6x |
| Capitalization / Revenue | 0.15x | 0.13x | 0.19x | 0.22x | 0.16x | 0.21x | 0.17x | 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 | 5.09x | 4.03x | 3.55x |
| EV / EBIT | 10.6x | 6.67x | 12.7x | 12.9x | 10.2x | 9.93x | 6.65x | 5.52x |
| EV / FCF | 5.46x | - | 2.67x | 4.67x | -95.1x | -13.1x | 22.1x | 14.9x |
| FCF Yield | 18.3% | - | 37.4% | 21.4% | -1.05% | -7.61% | 4.52% | 6.71% |
| Dividend per Share 2 | 4.5 | - | 4 | 4.5 | - | 3.992 | 4.836 | 5.033 |
| Rate of return | 6.51% | - | 4.58% | 4.9% | - | 4.37% | 5.3% | 5.51% |
| 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% | - | 72% | 67.8% | 60.2% |
| Net sales 1 | 1,263,720 | 1,317,599 | 1,256,783 | 1,125,349 | 1,117,160 | 1,187,051 | 1,467,160 | 1,743,763 |
| EBITDA 1 | 30,505 | 40,194 | 30,083 | 28,202 | 26,338 | 35,547 | 43,416 | 52,228 |
| EBIT 1 | 16,854 | 25,385 | 14,753 | 12,501 | 11,609 | 18,229 | 26,310 | 33,582 |
| 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 | -58,830 |
| Reference price 2 | 69.10 | 63.50 | 87.30 | 91.90 | 68.60 | 91.30 | 91.30 | 91.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.48x | 1.9x | 14.95x | 0.46% | 350B | |
| 26.91x | 10.92x | 19.35x | 0.32% | 210B | |
| 22.07x | 2.07x | 10.59x | 0.91% | 82.74B | |
| 20.06x | 0.52x | 9.37x | 1.59% | 58.39B | |
| 33.4x | 5.89x | 20.03x | 1.26% | 42.86B | |
| 35.67x | 21.8x | 26.99x | 1.25% | 37.15B | |
| 12.86x | 0.57x | 6.91x | 3.73% | 29B | |
| 18.04x | 0.34x | 10.19x | 0.67% | 23.02B | |
| 12.4x | 0.65x | 9.67x | 5.42% | 22.39B | |
| Average | 22.65x | 4.96x | 14.23x | 1.73% | 95.02B | |
| Weighted average by Cap. | 23.77x | 4.98x | 15.47x | 0.87% |
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
- PGTRF Stock
- Valuation Pegatron Corporation
Select your edition
All financial news and data tailored to specific country editions
