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 44,728 -
Change - -7.55% 70.52% -31.18% -42.84% 20.43% -
Enterprise Value (EV) 92,123 82,737 128,637 114,658 90,348 44,728 44,728
Change - -10.19% 55.48% -10.87% -21.2% -50.49% 0%
P/E 7.3x 6.8x 31.8x 30.5x 36.7x 16.3x 14.2x
PBR 1.44x 1.36x 2.55x 1.85x 1.3x 1.4x -
PEG - -9.45x -0.5x -1.1x -0.7x 0x 1x
Capitalization / Revenue 0.27x 0.23x 0.46x 0.32x 0.18x 0.2x 0.2x
EV / Revenue 0x 0x 0x 0x 0x 0.2x 0.2x
EV / EBITDA 0x 0x 0x 0x 0x 3.9x 3.55x
EV / EBIT 0x 0x 0x 0x 0x 9.81x 8.44x
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 1.737 1.99
Distribution rate 60% 48.3% 79.5% 101% - - -
Net sales 1 225,961 239,837 203,595 201,666 207,905 218,524 226,930
EBITDA 1 12,157 11,167 10,711 10,496 9,668 11,482 12,596
EBIT 1 7,361 5,852 5,011 4,520 3,191 4,560 5,301
Net income 1 8,308 8,252 2,976 2,164 1,143 2,772 3,142
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 28.30 28.30
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.($)
16.3x - - - 1.39B
26.64x1.82x16.83x0.55% 293B
23.64x9.53x17.11x0.37% 184B
23.76x1.89x9.9x1.06% 70.47B
19.8x0.42x8.01x1.7% 44.43B
28.29x4.72x17.58x1.21% 33.82B
33.58x19.75x24.5x1.27% 32.78B
13.26x0.57x6.93x3.99% 27.48B
15.89x0.3x8.84x0.76% 20.18B
44.72x - - 0.68% 19.25B
Average 24.59x 4.87x 13.71x 1.29% 72.72B
Weighted average by Cap. 25.23x 4.62x 15.43x 0.83%

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