Valuation Progate Group Corporation

Stocks

End-of-day quote Taipei Exchange Other stock markets 2026-07-09			5-day change	1st Jan Change
185.50 ^TWD	-5.36%		-13.32%	+28.37%

05-12	Progate Group Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-05	Progate Group Corporation Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	99.91	3,452	3,004	10,008	7,197	5,714
Change	-	3,355.15%	-12.98%	233.16%	-28.09%	-20.6%
Enterprise Value (EV) ¹	-20.77	3,222	2,440	9,411	6,152	4,723
Change	-	15,614.04%	-24.27%	285.61%	-34.63%	-23.22%
P/E	-3.77x	59.4x	41.3x	62.6x	110x	70.2x
PBR	0.38x	10.7x	4.86x	12.5x	6.41x	5.02x
PEG	-	-0x	1.7x	0.7x	-1.8x	2.8x
Capitalization / Revenue	0.27x	6.16x	3.21x	9.06x	10.5x	4.23x
EV / Revenue	-0.06x	5.75x	2.61x	8.52x	9.02x	3.5x
EV / EBITDA	0.67x	46.8x	20.7x	48x	137x	46.3x
EV / EBIT	0.62x	48.3x	21.1x	48.6x	149x	48.3x
EV / FCF	1.93x	36.4x	39.8x	161x	29.5x	-111x
FCF Yield	51.9%	2.75%	2.51%	0.62%	3.39%	-0.9%
Dividend per Share ²	-	-	1.5	2.3	1.6	1.7
Rate of return	-	-	1.66%	0.86%	0.88%	1.18%
EPS ²	-0.7987	1.752	2.19	4.28	1.649	2.058
Distribution rate	-	-	68.5%	53.7%	97%	82.6%
Net sales ¹	376.4	560.3	934.4	1,105	682.2	1,349
EBITDA ¹	-31.02	68.85	118	196.2	44.76	102
EBIT ¹	-33.73	66.67	115.8	193.6	41.36	97.79
Net income ¹	-26.51	58.15	73.27	160.1	62.73	81.39
Net Debt ¹	-120.7	-229.6	-563.5	-597.3	-1,045	-990.5
Reference price ²	3.01	104.00	90.50	268.00	182.00	144.50
Nbr of stocks (in thousands)	33,193	33,193	33,193	37,343	39,543	39,543
Announcement Date	4/6/21	4/20/22	3/31/23	2/29/24	2/26/25	3/9/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROGATE GROUP CORPORATION	-	-	-	-	228M
MEDIATEK INC.	59.1x	9.37x	47.56x	1.35%	195B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	80.9x	12x	23.04x	-.--%	129B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	69.85x	-	-	0.14%	70.09B
ELITE MATERIAL CO., LTD.	53.62x	10.94x	40.69x	0.87%	58.94B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	10909.78x	103.81x	3289.53x	-	57.81B
UNIMICRON TECHNOLOGY CORP.	56.52x	7.54x	30.15x	0.72%	43.17B
SHENNAN CIRCUITS CO., LTD.	58.83x	9.8x	39.84x	0.75%	44.36B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	30.97x	8.53x	23.49x	1.07%	41.8B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	41.43x	9.48x	30.79x	0.49%	38.88B
Average	1,262.33x	21.43x	440.64x	0.67%	67.88B
Weighted average by Cap.	985.27x	18.90x	345.16x	0.73%