Company Valuation: Promise Technology, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,031 1,331 924.9 1,191 1,052 1,264
Change - 29.15% -30.51% 28.76% -11.67% 20.15%
Enterprise Value (EV) 1 1,086 1,220 739.5 1,078 961.4 1,094
Change - 12.41% -39.4% 45.74% -10.8% 13.81%
P/E -17x 2,980x 333x -8.29x -6.91x -23.7x
PBR 1.27x 1.66x 1.06x 1.62x 1.75x 2.29x
PEG - -30x 1x 0x -1.17x 0.4x
Capitalization / Revenue 1.07x 1.4x 1.04x 2.04x 1.84x 2.16x
EV / Revenue 1.13x 1.29x 0.83x 1.84x 1.68x 1.87x
EV / EBITDA -8.97x 73.3x 743x -9.91x -9.05x -8.76x
EV / EBIT -7.01x -252x -51.5x -8.8x -8.06x -8.14x
EV / FCF -16.5x 7.48x 21.7x -138x 25.6x -16.5x
FCF Yield -6.06% 13.4% 4.61% -0.73% 3.91% -6.07%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.06 0.007681 0.0461 -2.381 -2.522 -0.8847
Distribution rate - - - - - -
Net sales 1 963.4 948.6 890.1 584.5 573.2 583.8
EBITDA 1 -121.1 16.65 0.995 -108.7 -106.3 -124.9
EBIT 1 -154.8 -4.839 -14.37 -122.5 -119.4 -134.4
Net income 1 -58.49 0.444 2.89 -143.2 -152.2 -53.37
Net Debt 1 54.96 -110.7 -185.4 -113.2 -90.51 -169.7
Reference price 2 17.97 22.89 15.33 19.74 17.44 20.95
Nbr of stocks (in thousands) 57,337 58,145 60,326 60,326 60,326 60,326
Announcement Date 3/30/21 3/18/22 3/10/23 3/22/24 3/12/25 3/27/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 30.05M
18.28x8.65x13.95x-.--% 180B
32x14.47x36.26x0.09% 188B
25x4.49x13.86x1.17% 35.03B
82.24x5.25x23.18x-.--% 25.65B
8.78x - - - 10.13B
5x1.58x3.03x10.21% 3.86B
19.24x1.08x7.75x1.22% 410M
Average 27.22x 5.92x 16.34x 2.12% 55.34B
Weighted average by Cap. 28.00x 10.56x 24.07x 0.23%

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. 3057 Stock
  4. Valuation Promise Technology, Inc.