|
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 | 236,813 | - | - |
| Change | - | -8.16% | 37.31% | 5.22% | -24.82% | 28.7% | - | - |
| Enterprise Value (EV) 1 | 178,626 | 169,395 | 188,017 | 161,467 | 118,277 | 167,242 | 160,719 | 144,222 |
| Change | - | -5.17% | 10.99% | -14.12% | -26.75% | 41.4% | -3.9% | -10.26% |
| P/E | 9.07x | 11.3x | 14.8x | 14.5x | 12.7x | 16x | 12.4x | 10.6x |
| PBR | 1.11x | - | 1.23x | 1.18x | 0.88x | 1.13x | 1.08x | 1.02x |
| PEG | - | -0.4x | 2.76x | 1.94x | -0.8x | 5.51x | 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 | 0.14x | 0.11x | 0.09x |
| EV / EBITDA | 5.86x | 4.21x | 6.25x | 5.73x | 4.49x | 4.85x | 3.82x | 2.86x |
| EV / EBIT | 10.6x | 6.67x | 12.7x | 12.9x | 10.2x | 9.08x | 6.21x | 4.49x |
| EV / FCF | 5.46x | - | 2.67x | 4.67x | -95.1x | -12.1x | 20.3x | -19.9x |
| FCF Yield | 18.3% | - | 37.4% | 21.4% | -1.05% | -8.23% | 4.92% | -5.03% |
| Dividend per Share 2 | 4.5 | - | 4 | 4.5 | - | 3.877 | 4.684 | 4.74 |
| Rate of return | 6.51% | - | 4.58% | 4.9% | - | 4.38% | 5.29% | 5.36% |
| 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% | - | 69.9% | 65.7% | 56.7% |
| Net sales 1 | 1,263,720 | 1,317,599 | 1,256,783 | 1,125,349 | 1,117,160 | 1,191,514 | 1,452,188 | 1,669,104 |
| EBITDA 1 | 30,505 | 40,194 | 30,083 | 28,202 | 26,338 | 34,516 | 42,021 | 50,347 |
| EBIT 1 | 16,854 | 25,385 | 14,753 | 12,501 | 11,609 | 18,429 | 25,891 | 32,090 |
| Net income 1 | 20,546 | 15,096 | 15,713 | 16,877 | 14,403 | 14,879 | 19,537 | 23,494 |
| Net Debt 1 | -5,811 | - | -44,581 | -83,280 | -65,721 | -69,571 | -76,094 | -92,591 |
| Reference price 2 | 69.10 | 63.50 | 87.30 | 91.90 | 68.60 | 88.50 | 88.50 | 88.50 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.43x | 1.86x | 16.69x | 0.53% | 305B | |
| 24.68x | 9.95x | 17.93x | 0.35% | 192B | |
| 24.29x | 1.92x | 9.95x | 1.04% | 72.05B | |
| 16.7x | 0.43x | 7.71x | 1.91% | 48.61B | |
| 41.29x | 25.36x | 31.4x | 1.08% | 43.13B | |
| 33.78x | 5.69x | 19.75x | 1.1% | 41.38B | |
| 11.95x | 0.54x | 6.61x | 4.05% | 27.1B | |
| 12.38x | 0.65x | 9.78x | 5.36% | 22.69B | |
| 28.01x | 2.89x | 18.61x | 2.63% | 21.56B | |
| Average | 24.50x | 5.48x | 15.38x | 2.01% | 85.96B | |
| Weighted average by Cap. | 25.92x | 5.25x | 16.29x | 1.01% |
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
