Company Valuation: Qisda Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 59,889 55,365 94,406 64,974 37,142 46,230 -
Change - -7.55% 70.52% -31.18% -42.84% 24.47% -
Enterprise Value (EV) 92,123 82,737 128,637 114,658 90,348 46,230 46,230
Change - -10.19% 55.48% -10.87% -21.2% -48.83% 0%
P/E 7.3x 6.8x 31.8x 30.5x 36.7x 25.1x 19.5x
PBR 1.44x 1.36x 2.55x 1.85x 1.3x 1.13x 1.06x
PEG - -9.45x -0.5x -1.1x -0.7x 0.3x 0.7x
Capitalization / Revenue 0.27x 0.23x 0.46x 0.32x 0.18x 0.22x 0.21x
EV / Revenue 0x 0x 0x 0x 0x 0.22x 0.21x
EV / EBITDA 0x 0x 0x 0x 0x 4.27x 4.18x
EV / EBIT 0x 0x 0x 0x 0x 16.1x 11.4x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 3.049 2.439 1.463 1.354 - - -
Rate of return 8.21% 7.1% 2.5% 3.3% - - -
EPS 2 5.085 5.049 1.841 1.341 0.64 1.165 1.5
Distribution rate 60% 48.3% 79.5% 101% - - -
Net sales 1 225,961 239,837 203,595 201,666 207,905 213,188 223,310
EBITDA 1 12,157 11,167 10,711 10,496 9,668 10,835 11,058
EBIT 1 7,361 5,852 5,011 4,520 3,191 2,866 4,069
Net income 1 8,308 8,252 2,976 2,164 1,143 1,840 2,372
Net Debt 32,235 27,372 34,232 49,684 53,206 - -
Reference price 2 37.13 34.33 58.54 40.98 23.50 29.25 29.25
Nbr of stocks (in thousands) 1,612,761 1,612,761 1,612,761 1,585,678 1,580,507 1,580,507 -
Announcement Date 3/8/22 3/7/23 3/5/24 3/5/25 3/11/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.11x - - - 1.46B
21.43x1.84x14.56x0.48% 339B
24.74x9.98x17.69x0.35% 192B
18.41x1.79x9.08x1.09% 69.03B
17.61x0.45x8.16x1.82% 51.26B
34.77x6.07x20.67x1.19% 44.29B
39.9x24.48x30.32x1.12% 41.75B
13.15x0.58x7.05x3.67% 29.43B
13.27x0.7x10.4x5.07% 24.06B
28.66x2.96x19.08x2.57% 22.09B
Average 23.70x 5.43x 15.22x 1.93% 81.45B
Weighted average by Cap. 23.05x 5.02x 15.30x 0.97%

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. 2352 Stock
  4. Valuation Qisda Corporation