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 70,428 - -
Change - 3.17% -9.65% 19.42% -18.29% -20.73% - -
Enterprise Value (EV) 147,546 100,780 69,044 92,966 88,846 70,428 70,428 70,428
Change - -31.7% -31.49% 34.65% -4.43% -20.73% 0% 0%
P/E 6.78x 7.97x 7.22x 6.8x 7.39x 7.01x 6.39x 5.64x
PBR 0.7x 0.94x 0.72x 0.77x 0.63x 0.46x - -
PEG - -0.6x -30.97x 0.3x -0.3x -0.4x 0.66x 0.4x
Capitalization / Revenue 0.41x 0.38x 0.37x 0.41x 0.35x 0.27x 0.26x 0.25x
EV / Revenue 0x 0x 0x 0x 0x 0.27x 0.26x 0.25x
EV / EBITDA 0x 0x 0x 0x 0x 1.8x 1.73x 1.6x
EV / EBIT 0x 0x 0x 0x 0x 6.95x 6.76x 5.84x
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 23.90 23.90 23.90
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.($)
7.01x - - - 2.18B
12.95x1.95x8.4x-.--% 13.27B
16.89x2.94x9.66x-.--% 7.07B
10.45x1.82x7.45x-.--% 6.55B
11.99x1.37x6.59x5.57% 5.92B
9.58x0.34x3.72x7.4% 2.86B
12.71x1.76x8.13x4% 1.56B
12.23x0.98x9.07x2.12% 1.55B
14.16x1.08x7.54x4.57% 1.34B
63.05x3.73x27.62x0.74% 1.11B
Average 17.10x 1.77x 9.80x 2.71% 4.34B
Weighted average by Cap. 13.84x 1.88x 8.38x 1.71%

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