Company Valuation: PlayNitride Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027
Market Cap 1 21,436 15,746 10,817 -
Change - -26.54% -31.3% -
Enterprise Value (EV) 1 21,436 14,102 10,209 10,122
Change - -34.21% -27.61% -0.85%
P/E - - - -
PBR - 3.99x 2.72x 2.6x
PEG - - - -
Capitalization / Revenue 12.1x 11.6x 6.96x 5.36x
EV / Revenue 12.1x 10.4x 6.57x 5.01x
EV / EBITDA - - - -
EV / EBIT 2,027x -102x -300x 70.3x
EV / FCF - -14.9x -13x 116x
FCF Yield - -6.7% -7.72% 0.86%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 - - - -
Distribution rate - - - -
Net sales 1 1,768 1,352 1,555 2,020
EBITDA - 116.9 - -
EBIT 1 10.58 -137.6 -34 144
Net income - - - -
Net Debt 1 - -1,644 -608 -695
Reference price 2 200.00 134.50 92.40 92.40
Nbr of stocks (in thousands) 107,179 117,071 117,071 -
Announcement Date 2/27/25 3/6/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 6.37x - - 330M
23.17x12.94x19.1x0.35% 5,269B
21.89x10.72x14.53x1.15% 1,911B
40.25x16.5x24.28x0.72% 1,725B
12.91x7.83x9.46x0.06% 1,058B
4.27x2.6x3.13x0.24% 786B
81.56x14.74x55.41x-.--% 761B
-40.23x8.1x22.53x-.--% 488B
198.4x43.3x88.26x-.--% 266B
31.46x11.42x21.18x2.15% 244B
Average 41.52x 13.45x 28.65x 0.52% 1,251B
Weighted average by Cap. 28.25x 12.55x 21.15x 0.48%

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. 6854 Stock
  4. Valuation PlayNitride Inc.