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 44,886 -
Change - -7.55% 70.52% -31.18% -42.84% 20.85% -
Enterprise Value (EV) 92,123 82,737 128,637 114,658 90,348 44,886 44,886
Change - -10.19% 55.48% -10.87% -21.2% -50.32% 0%
P/E 7.3x 6.8x 31.8x 30.5x 36.7x 24.4x 18.9x
PBR 1.44x 1.36x 2.55x 1.85x 1.3x 1.1x 1.03x
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 0.21x 0.2x
EV / Revenue 0x 0x 0x 0x 0x 0.21x 0.2x
EV / EBITDA 0x 0x 0x 0x 0x 4.14x 4.06x
EV / EBIT 0x 0x 0x 0x 0x 15.7x 11x
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 28.40 28.40
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.($)
24.33x - - - 1.41B
26.46x1.8x16.14x0.55% 295B
24.13x9.73x17.52x0.36% 188B
23.34x1.86x9.65x1.08% 69.18B
40.83x25.07x31.04x1.09% 42.61B
33.97x5.84x20.22x1.26% 42.4B
12.1x0.54x6.57x4% 27.07B
12.77x0.68x10.12x5.2% 23.4B
28.39x2.93x18.88x2.59% 21.82B
15.92x0.3x8.85x0.76% 20.22B
Average 24.22x 5.41x 15.44x 1.88% 73.05B
Weighted average by Cap. 25.63x 5.35x 16.32x 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