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 64,506 - -
Change - 84.81% -15.55% 140.42% - -
Enterprise Value (EV) 1 17,190 26,464 20,489 49,551 54,598 50,047
Change - 53.95% -22.58% 141.84% 10.19% -8.34%
P/E Ratio 26.6x 34.3x 25x 39.3x 25.4x 18.3x
PBR - 6.4x 4.43x 8.21x 6.75x 4.98x
PEG - 0.8x 1.6x 0.7x 0.5x 0.5x
Capitalization / Revenue - 3.28x 2.36x 5x 4.07x 3.32x
EV / Revenue - 2.73x 1.8x 3.84x 3.44x 2.57x
EV / EBITDA - 21.1x 11.5x 22.9x 16.6x 11.1x
EV / EBIT - 23.7x 13x 24.3x 17.6x 12.4x
EV / FCF - 22.4x 90.5x 4.64x -8.05x 10.4x
FCF Yield - 4.45% 1.11% 21.5% -12.4% 9.61%
Dividend per Share 2 - - 6 7.441 9.782 12.11
Rate of return - - 1.8% 0.93% 1.22% 1.51%
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 2 214.00 395.50 334.00 803.00 803.00 803.00
Nbr of stocks (in thousands) 80,328 80,328 80,331 80,331 - -
Announcement Date 2/29/24 3/17/25 3/13/26 - - -
1TWD in Million2TWD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
39.29x3.84x22.93x0.93% 2.04B
43.62x13.38x39.02x0.34% 450B
62.46x9.47x47.61x0.16% 71.46B
46.33x12.1x31.68x0.39% 57.45B
66.16x19.66x43.33x0.56% 54.1B
59.62x5.88x17.31x0.05% 44.63B
81.79x16.42x76.2x0.1% 42.08B
81.25x26.4x59.42x1.06% 29.06B
92.98x21.1x91.17x0.13% 26.83B
108.4x43.03x85.39x0.28% 22.59B
Average 68.19x 17.13x 51.41x 0.4% 80.06B
Weighted average by Cap. 54.76x 14.65x 44.05x 0.34%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!