Company Valuation: Pou Chen Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 97,686 100,780 91,056 108,736 88,846 71,754 - -
Change - 3.17% -9.65% 19.42% -18.29% -19.24% - -
Enterprise Value (EV) 147,546 100,780 69,044 92,966 88,846 71,754 71,754 71,754
Change - -31.7% -31.49% 34.65% -4.43% -19.24% 0% 0%
P/E 6.78x 7.97x 7.22x 6.8x 7.39x 7.14x 6.51x 5.74x
PBR 0.7x 0.94x 0.72x 0.77x 0.63x 0.47x - -
PEG - -0.6x -30.97x 0.3x -0.3x -0.4x 0.67x 0.4x
Capitalization / Revenue 0.41x 0.38x 0.37x 0.41x 0.35x 0.28x 0.27x 0.25x
EV / Revenue 0x 0x 0x 0x 0x 0.28x 0.27x 0.25x
EV / EBITDA 0x 0x 0x 0x 0x 1.84x 1.76x 1.63x
EV / EBIT 0x 0x 0x 0x 0x 7.09x 6.89x 5.95x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 1.3 - - - - -
Rate of return - - 4.21% - - - - -
EPS 2 4.89 4.29 4.28 5.43 4.08 3.41 3.74 4.24
Distribution rate - - 30.4% - - - - -
Net sales 1 239,884 267,497 246,634 263,818 251,400 260,381 268,084 282,987
EBITDA 1 19,252 38,298 34,192 43,259 23,488 39,047 40,775 43,899
EBIT 1 2,476 10,596 10,216 15,954 11,567 10,127 10,415 12,066
Net income 1 14,439 12,645 10,624 16,036 12,068 10,052 11,031 12,507
Net Debt 49,860 - -22,012 -15,771 - - - -
Reference price 2 33.15 34.20 30.90 36.90 30.15 24.35 24.35 24.35
Nbr of stocks (in thousands) 2,946,787 2,946,787 2,946,787 2,946,787 2,946,787 2,946,787 - -
Announcement Date 3/16/22 3/16/23 3/15/24 3/12/25 3/12/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.14x - - - 2.27B
11.66x1.72x7.43x-.--% 11.95B
17.12x2.73x8.95x-.--% 6.34B
9.36x1.65x6.76x-.--% 5.86B
16.88x1.56x8.69x4.86% 5.84B
12.66x0.33x4.47x5.75% 2.8B
12.52x1.03x9.25x1.98% 1.67B
12.52x1.79x8.12x4.45% 1.61B
13.54x1.01x7.34x4.65% 1.33B
15.71x1.2x5.81x3.22% 1.01B
Average 12.91x 1.45x 7.42x 2.77% 4.07B
Weighted average by Cap. 12.98x 1.69x 7.62x 1.68%

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. 9904 Stock
  4. Valuation Pou Chen Corporation