Company Valuation: PixArt Imaging Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 21,705 14,092 22,498 38,214 30,219 28,184 -
Change - -35.08% 59.65% 69.85% -20.92% -6.73% -
Enterprise Value (EV) 16,383 14,092 22,498 38,214 30,219 28,184 28,184
Change - -13.98% 59.65% 69.85% -20.92% -6.73% 0%
P/E 13.4x 13x 28.3x 21x 16.4x 15.3x 13.8x
PBR 2.13x 1.54x - 3.32x 2.44x 1.79x -
PEG - -0.4x -1.1x 0x 9.99x -6.61x 1.2x
Capitalization / Revenue 2.47x 2.7x 3.85x 4.58x 3.32x 2.9x 2.63x
EV / Revenue 0x 0x 0x 0x 0x 2.9x 2.63x
EV / EBITDA 0x 0x 0x 0x 0x 11.3x 10.1x
EV / EBIT 0x 0x 0x 0x 0x 15.6x 13.3x
EV / FCF 0x - - 0x - 9.16x 8.31x
FCF Yield 12.3% - - 6.18% - 10.9% 12%
Dividend per Share 2 9 6 - - - - -
Rate of return 5.92% 6.22% - - - - -
EPS 2 11.32 7.41 5.45 12.18 12.38 12.09 13.48
Distribution rate 79.5% 81% - - - - -
Net sales 1 8,801 5,226 5,845 8,347 9,105 9,711 10,718
EBITDA 1 2,221 341.5 1,035 2,105 2,331 2,505 2,788
EBIT 1 1,832 14.4 708.4 1,798 1,952 1,803 2,126
Net income 1 1,576 1,051 799.4 1,815 1,812 1,814 2,039
Net Debt -5,323 - - - - - -
Reference price 2 152.00 96.40 154.00 256.00 202.50 185.50 185.50
Nbr of stocks (in thousands) 142,797 146,181 146,092 149,272 149,232 151,938 -
Announcement Date 2/25/22 2/20/23 2/29/24 3/11/25 3/10/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.17x - - - 876M
22.96x13.04x19.77x0.33% 5,526B
23.01x11.3x15.32x1.09% 2,017B
37.92x15.98x23.47x0.74% 1,669B
14.42x8.82x10.63x0.05% 1,190B
106.34x19.26x73.19x-.--% 992B
5x3.21x3.88x0.21% 947B
-50.27x10.02x27.91x-.--% 610B
224.73x49.31x100.44x-.--% 303B
Average 44.37x 16.37x 34.33x 0.3% 1,473B
Weighted average by Cap. 30.28x 13.22x 23.82x 0.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 3227 Stock
  4. Valuation PixArt Imaging Inc.