Company Valuation: Speed Tech Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 15,869 13,955 8,230 9,971 10,141 7,123
Change - -12.06% -41.02% 21.15% 1.7% -29.76%
Enterprise Value (EV) 1 16,861 15,480 12,521 13,007 10,239 8,523
Change - -8.19% -19.12% 3.89% -21.28% -16.76%
P/E 22.9x 17.1x 11.1x 58.6x 26.7x 16x
PBR 5.1x 3.77x 1.95x 2.45x 2.09x 1.39x
PEG - 1x -1.15x -0.8x 0x 0.9x
Capitalization / Revenue 1.07x 0.75x 0.43x 0.6x 0.45x 0.29x
EV / Revenue 1.14x 0.83x 0.65x 0.78x 0.45x 0.35x
EV / EBITDA 7.58x 5.87x 4.96x 6.95x 4.88x 3.33x
EV / EBIT 9.52x 7.65x 7.51x 12.8x 8.43x 6.31x
EV / FCF -177x -12x -3.77x 5.54x 3.55x -19.5x
FCF Yield -0.57% -8.36% -26.5% 18.1% 28.1% -5.12%
Dividend per Share 2 2.1 2.5 1.838 0.32 1.3 1.5
Rate of return 2.24% 3.03% 3.81% 0.55% 2.24% 3.68%
EPS 2 4.1 4.807 4.344 0.9943 2.175 2.557
Distribution rate 51.2% 52% 42.3% 32.2% 59.8% 58.7%
Net sales 1 14,807 18,557 19,259 16,741 22,689 24,360
EBITDA 1 2,224 2,638 2,525 1,871 2,099 2,563
EBIT 1 1,770 2,024 1,667 1,019 1,215 1,350
Net income 1 704 861.6 781.1 177.2 397.1 479.8
Net Debt 1 992.9 1,526 4,290 3,037 98.76 1,401
Reference price 2 93.70 82.40 48.30 58.30 58.00 40.80
Nbr of stocks (in thousands) 169,355 169,356 170,398 171,024 174,837 174,581
Announcement Date 4/1/21 3/30/22 3/31/23 3/26/24 3/28/25 3/30/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 168M
32.95x6.13x18.33x0.61% 206B
13.91x0.32x7.05x3.61% 114B
42.6x6.9x22.39x0.85% 94.2B
28.33x11.37x23.73x0.41% 92.63B
76.06x7.99x37.38x0.19% 81.24B
20.32x1.16x12.78x0.56% 64.54B
43.34x6.19x23.33x0.04% 63.81B
19.7x3.34x12.69x1.35% 62.6B
74.5x30.09x66.69x0.41% 43.3B
Average 39.08x 8.16x 24.93x 0.89% 82.23B
Weighted average by Cap. 36.15x 6.85x 21.80x 0.99%

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. 5457 Stock
  4. Valuation Speed Tech Corp.