|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.10 TWD | -2.69% |
|
-4.23% | +1.69% |
| 05-14 | Shuttle Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 03-26 | Shuttle Inc. Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
Company Valuation: Shuttle Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,483 | 6,894 | 3,967 | 6,233 | 7,178 | 6,113 |
| Change | - | 53.79% | -42.47% | 57.14% | 15.15% | -14.83% |
| Enterprise Value (EV) 1 | 2,642 | 5,380 | 2,807 | 5,183 | 6,474 | 5,539 |
| Change | - | 103.67% | -47.82% | 84.63% | 24.91% | -14.44% |
| P/E | 77.6x | 35.6x | 72.2x | 504x | 697x | -88.8x |
| PBR | 1.33x | 1.94x | 1.08x | 1.7x | 1.98x | 1.75x |
| PEG | - | 0x | -1x | -6.5x | -41.7x | 0x |
| Capitalization / Revenue | 2.57x | 3.74x | 2.29x | 3.65x | 4.31x | 3.51x |
| EV / Revenue | 1.51x | 2.92x | 1.62x | 3.03x | 3.88x | 3.18x |
| EV / EBITDA | 29.8x | 185x | 79.9x | 1,480x | -271x | -81.2x |
| EV / EBIT | 47.6x | 2,514x | 392x | -247x | -129x | -60.3x |
| EV / FCF | 3.67x | -6.55x | -8.66x | 28.2x | 417x | 86.5x |
| FCF Yield | 27.3% | -15.3% | -11.6% | 3.54% | 0.24% | 1.16% |
| Dividend per Share 2 | - | - | 0.2 | 0.17 | 0.17 | - |
| Rate of return | - | - | 1.73% | 0.94% | 0.81% | - |
| EPS 2 | 0.17 | 0.57 | 0.16 | 0.036 | 0.03 | -0.2005 |
| Distribution rate | - | - | 125% | 472% | 567% | - |
| Net sales 1 | 1,744 | 1,842 | 1,735 | 1,710 | 1,667 | 1,742 |
| EBITDA 1 | 88.54 | 29.12 | 35.14 | 3.502 | -23.91 | -68.25 |
| EBIT 1 | 55.49 | 2.14 | 7.164 | -21 | -50.21 | -91.91 |
| Net income 1 | 58.11 | 195.5 | 55.08 | 12.37 | 10.8 | -68.87 |
| Net Debt 1 | -1,841 | -1,514 | -1,159 | -1,050 | -703.3 | -573.6 |
| Reference price 2 | 13.20 | 20.30 | 11.55 | 18.15 | 20.90 | 17.80 |
| Nbr of stocks (in thousands) | 339,627 | 339,627 | 343,427 | 343,427 | 343,427 | 343,427 |
| Announcement Date | 3/26/21 | 3/31/22 | 3/24/23 | 3/22/24 | 3/25/25 | 3/27/26 |
1TWD in Million2TWD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 195M | |
| 15.73x | 0.44x | 12.89x | 4.61% | 44.41B | |
| 30.39x | 4.68x | 24.01x | 2.48% | 13.1B | |
| 22.61x | 0.35x | 13.65x | 3.57% | 7.52B | |
| 18.58x | 0.19x | 8.41x | 3.66% | 5.05B | |
| 20.6x | 0.33x | 11.82x | 4.12% | 3.19B | |
| 11.33x | 1.21x | 6.33x | 6.94% | 1.93B | |
| Average | 19.88x | 1.20x | 12.85x | 4.23% | 10.77B | |
| Weighted average by Cap. | 19.26x | 1.17x | 14.39x | 4.11% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 2405 Stock
- Valuation Shuttle Inc.
Select your edition
All financial news and data tailored to specific country editions
