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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 49.79M
57.63x6.97x23.99x0.78% 128B
27.7x1.22x5.96x1.22% 32.43B
14.82x1x5.39x3.41% 15.01B
24.97x1.33x9.93x2.06% 12.26B
26.58x0.81x8.35x1.33% 6.16B
13.97x4.57x11.37x4.06% 5.85B
Average 27.61x 2.65x 10.83x 2.14% 28.58B
Weighted average by Cap. 45.33x 4.98x 17.96x 1.24%

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