Company Valuation: Prosperity Dielectrics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 11,455 10,392 5,838 8,346 7,302 11,539
Change - -9.28% -43.82% 42.96% -12.51% 58.03%
Enterprise Value (EV) 1 10,707 9,305 5,047 7,528 6,724 10,468
Change - -13.09% -45.76% 49.16% -10.69% 55.69%
P/E 14.5x 9.13x 11.6x 18.5x 14.7x 20.7x
PBR 2.2x 1.63x 0.92x 1.23x 1.07x 1.28x
PEG - 0.2x -0.2x -1.7x 1.4x 1.7x
Capitalization / Revenue 2.2x 1.73x 1.41x 2.28x 1.96x 2.85x
EV / Revenue 2.06x 1.55x 1.22x 2.06x 1.81x 2.58x
EV / EBITDA 8.66x 5.97x 4.85x 9.38x 7.72x 10.3x
EV / EBIT 11.8x 7.9x 8.19x 19.3x 13.7x 15.4x
EV / FCF 32.4x 55.1x 21.8x 13.5x 11.8x 19.7x
FCF Yield 3.09% 1.81% 4.59% 7.39% 8.5% 5.08%
Dividend per Share 2 2 2 1.206 1.2 1.407 -
Rate of return 3% 3.29% 3.54% 2.46% 3.3% -
EPS 2 4.59 6.65 2.95 2.63 2.9 3.25
Distribution rate 43.6% 30.1% 40.9% 45.6% 48.5% -
Net sales 1 5,208 6,010 4,142 3,654 3,724 4,055
EBITDA 1 1,236 1,558 1,041 802.4 870.5 1,015
EBIT 1 908 1,178 616.6 390.4 490.7 680.7
Net income 1 791.3 1,144 489.6 451.4 498.1 557.6
Net Debt 1 -747.9 -1,086 -790.6 -817.7 -578.1 -1,071
Reference price 2 66.60 60.70 34.10 48.75 42.65 67.40
Nbr of stocks (in thousands) 172,000 171,200 171,200 171,200 171,200 171,200
Announcement Date 3/30/21 3/10/22 3/17/23 3/13/24 3/12/25 3/12/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.02B
32.56x5.86x18.14x0.67% 186B
30.79x12.14x25.9x0.39% 99.33B
13.42x0.29x6.56x3.8% 101B
41.44x6.56x21.43x0.91% 85.56B
20.37x1.17x13.1x0.55% 65.49B
70.15x6.82x33.15x0.24% 63.32B
18.96x3.23x12.21x1.46% 59.35B
68.43x8.16x34.62x0.01% 54.31B
37.57x8.33x25.45x1.03% 44.36B
Average 37.08x 5.84x 21.17x 1.01% 76B
Weighted average by Cap. 34.66x 5.79x 19.94x 1.07%

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. 6173 Stock
  4. Valuation Prosperity Dielectrics Co., Ltd.