|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 715.00 TWD | -5.80% |
|
-4.28% | +114.07% |
| 06-23 | Scientech's Profit Rises 17% in May | MT |
| 06-09 | Yuanta Securities Starts Scientech at Buy with NT$1,100 Price Target | MT |
Company Valuation: Scientech Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 17,190 | 31,770 | 26,831 | 57,447 | - | - |
| Change | - | 84.81% | -15.55% | 114.11% | - | - |
| Enterprise Value (EV) 1 | 17,190 | 26,464 | 20,489 | 42,493 | 47,540 | 42,989 |
| Change | - | 53.95% | -22.58% | 107.39% | 11.88% | -9.57% |
| P/E | 26.6x | 34.3x | 25x | 35x | 22.6x | 16.3x |
| PBR | - | 6.4x | 4.43x | 7.31x | 6.01x | 4.44x |
| PEG | - | 0.8x | 1.6x | 0.7x | 0.4x | 0.4x |
| Capitalization / Revenue | - | 3.28x | 2.36x | 4.45x | 3.62x | 2.95x |
| EV / Revenue | - | 2.73x | 1.8x | 3.29x | 3x | 2.21x |
| EV / EBITDA | - | 21.1x | 11.5x | 19.7x | 14.5x | 9.57x |
| EV / EBIT | - | 23.7x | 13x | 20.8x | 15.3x | 10.6x |
| EV / FCF | - | 22.4x | 90.5x | 3.98x | -7.01x | 8.94x |
| FCF Yield | - | 4.45% | 1.11% | 25.1% | -14.3% | 11.2% |
| Dividend per Share 2 | - | - | 6 | 7.441 | 9.782 | 12.11 |
| Rate of return | - | - | 1.8% | 1.04% | 1.37% | 1.69% |
| EPS 2 | 8.05 | 11.54 | 13.38 | 20.44 | 31.6 | 43.92 |
| Distribution rate | - | - | 44.8% | 36.4% | 31% | 27.6% |
| Net sales 1 | - | 9,688 | 11,371 | 12,907 | 15,849 | 19,450 |
| EBITDA 1 | - | 1,251 | 1,783 | 2,161 | 3,287 | 4,494 |
| EBIT 1 | - | 1,116 | 1,576 | 2,043 | 3,105 | 4,039 |
| Net income 1 | 650.3 | 927 | 1,110 | 1,642 | 2,538 | 3,529 |
| Net Debt 1 | - | -5,306 | -6,342 | -14,955 | -9,908 | -14,458 |
| Reference price 2 | 214.00 | 395.50 | 334.00 | 715.00 | 715.00 | 715.00 |
| Nbr of stocks (in thousands) | 80,328 | 80,328 | 80,331 | 80,346 | - | - |
| Announcement Date | 2/29/24 | 3/17/25 | 3/13/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 34.98x | 3.29x | 19.66x | 1.04% | 1.78B | ||
| 40.85x | 12.64x | 36.84x | 0.36% | 426B | ||
| 71.58x | 10.76x | 54.88x | 0.13% | 81.13B | ||
| 102.51x | 21.57x | 100.42x | 0.09% | 54.96B | ||
| 38.71x | 10.1x | 26.36x | 0.46% | 47.83B | ||
| 35.48x | 11.39x | 23.73x | 1.16% | 40.35B | ||
| 114.15x | 26.78x | 115.66x | 0.11% | 33.81B | ||
| 39.7x | 3.82x | 11.22x | 0.07% | 29.37B | ||
| 80.18x | 15.78x | 70.9x | 0.26% | 21.36B | ||
| 53.61x | 18.38x | 40.51x | 1.53% | 20.89B | ||
| Average | 61.18x | 13.45x | 50.02x | 0.52% | 75.72B | |
| Weighted average by Cap. | 52.87x | 13.37x | 45.57x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3583 Stock
- Valuation Scientech Corporation
Select your edition
All financial news and data tailored to specific country editions
















