Company Valuation: Powertip Image Corp

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,268 1,220 904.7 3,027 5,410 4,254
Change - -3.75% -25.87% 234.59% 78.73% -21.37%
Enterprise Value (EV) 1 1,137 952.6 429.3 2,410 4,582 2,844
Change - -16.22% -54.94% 461.44% 90.1% -37.93%
P/E 11.2x 9.01x 6.38x 12.3x 24.1x 14.2x
PBR 2.82x 2.24x 1.36x 3.73x 5.64x 2.73x
PEG - 0.4x 1.7x 0.2x -2.63x 0.8x
Capitalization / Revenue 1.61x 1.45x 1.33x 3.43x 5.24x 3.44x
EV / Revenue 1.44x 1.13x 0.63x 2.73x 4.44x 2.3x
EV / EBITDA 5.95x 3.84x 1.95x 6.57x 12.2x 6.23x
EV / EBIT 7.93x 4.95x 2.79x 7.92x 14.7x 7.39x
EV / FCF 12.1x 6.58x 2.65x 16x 20.7x 14.7x
FCF Yield 8.23% 15.2% 37.8% 6.25% 4.82% 6.79%
Dividend per Share 2 0.7588 0.7517 2.482 2.5 2.641 4.5
Rate of return 2.5% 2.48% 11.2% 3.38% 2.01% 4.99%
EPS 2 2.709 3.364 3.49 6 5.45 6.37
Distribution rate 28% 22.3% 71.1% 41.7% 48.5% 70.6%
Net sales 1 789.8 840.7 678 882 1,032 1,236
EBITDA 1 191 248.3 219.8 367.1 377.1 456.7
EBIT 1 143.3 192.5 153.8 304.2 312 385
Net income 1 112.6 142.8 147.5 251.9 228.7 291.9
Net Debt 1 -131.1 -267.9 -475.5 -617 -828.7 -1,411
Reference price 2 30.35 30.30 22.25 73.90 131.50 90.20
Nbr of stocks (in thousands) 41,780 40,283 40,662 40,962 41,143 47,165
Announcement Date 4/29/21 4/26/22 3/28/23 4/2/24 3/25/25 3/20/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 110M
30.9x7.29x23.08x-.--% 28.82B
20.87x1.86x10.28x1.67% 7.67B
249.54x - - - 3.18B
32.58x2.43x15.11x1.64% 2.77B
19.33x2.25x11.1x1.53% 2.6B
37.54x8.84x34.82x1.19% 1.69B
40.07x8.13x28.56x0.21% 1.43B
25.03x2.69x12.96x0.99% 857M
Average 56.98x 4.78x 19.41x 1.03% 5.46B
Weighted average by Cap. 43.39x 5.80x 20.19x 0.53%

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. 6498 Stock
  4. Valuation Powertip Image Corp