Company Valuation: Powertip Technology Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,301 2,676 1,922 2,570 2,327 1,672
Change - 105.74% -28.18% 33.76% -9.46% -28.17%
Enterprise Value (EV) 1 844.1 2,352 1,226 1,739 1,616 1,185
Change - 178.62% -47.89% 41.91% -7.09% -26.68%
P/E 31.8x 33.1x 7.8x 12.7x 718x -356x
PBR 0.88x 1.72x 1.07x 1.38x 1.28x 0.98x
PEG - 0.3x 0x -0.7x -7.3x 1x
Capitalization / Revenue 0.87x 1.42x 0.89x 1.5x 2.17x 1.38x
EV / Revenue 0.56x 1.25x 0.57x 1.02x 1.51x 0.98x
EV / EBITDA 11.4x 26.4x 5.73x 14.9x -19.3x -14.8x
EV / EBIT 45.1x 61.4x 7.33x 22.9x -13.1x -9.78x
EV / FCF 7.51x -14.5x 4.38x 11.2x -16.8x -24.1x
FCF Yield 13.3% -6.88% 22.9% 8.94% -5.96% -4.16%
Dividend per Share 2 - 0.211 0.7775 0.5554 0.2222 -
Rate of return - 1.15% 5.91% 3.15% 1.39% -
EPS 2 0.2799 0.5541 1.688 1.388 0.0222 -0.0321
Distribution rate - 38.1% 46% 40% 1,001% -
Net sales 1 1,501 1,878 2,154 1,708 1,070 1,212
EBITDA 1 74.2 88.98 213.7 116.6 -83.78 -79.87
EBIT 1 18.7 38.3 167.1 76.06 -123.7 -121.1
Net income 1 40.86 80.89 249 203.3 3.311 -5.021
Net Debt 1 -456.5 -323.9 -696.2 -831.2 -711.2 -486.8
Reference price 2 8.91 18.33 13.16 17.61 15.94 11.45
Nbr of stocks (in thousands) 146,000 146,000 146,000 146,000 146,000 146,000
Announcement Date 3/31/21 3/28/22 3/27/23 3/14/24 3/14/25 3/16/26
1TWD in Million2TWD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 46.73M
33.09x6.17x18.81x0.68% 208B
59.11x7.39x25.31x0.74% 137B
34.07x12.1x22.1x0.81% 122B
13.44x0.31x6.77x3.74% 110B
40.09x6.57x21.48x0.87% 93.38B
72.95x7.81x36.16x0.19% 83.01B
25.58x9.18x18.65x0.5% 81.63B
19.55x3.29x12.61x1.37% 61.55B
17.99x1.07x12x0.71% 60.71B
Average 35.10x 5.99x 19.32x 1.07% 95.75B
Weighted average by Cap. 36.34x 6.35x 19.69x 1.06%

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. 6167 Stock
  4. Valuation Powertip Technology Corporation