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.($)
34.98x3.29x19.66x1.04% 1.78B
40.85x12.64x36.84x0.36% 426B
71.58x10.76x54.88x0.13% 81.13B
102.51x21.57x100.42x0.09% 54.96B
38.71x10.1x26.36x0.46% 47.83B
35.48x11.39x23.73x1.16% 40.35B
114.15x26.78x115.66x0.11% 33.81B
39.7x3.82x11.22x0.07% 29.37B
80.18x15.78x70.9x0.26% 21.36B
53.61x18.38x40.51x1.53% 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

  1. Stock Market
  2. Stocks
  3. 3583 Stock
  4. Valuation Scientech Corporation