Company Valuation: SYNergy ScienTech Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,448 3,101 2,048 2,536 3,680 3,470
Change - -30.29% -33.94% 23.8% 45.1% -5.69%
Enterprise Value (EV) 1 4,310 2,863 1,845 2,155 3,332 3,078
Change - -33.57% -35.56% 16.81% 54.58% -7.6%
P/E 71.1x 880x -33.6x -56.4x 393x -36.3x
PBR 3.2x 1.98x 1.34x 1.73x 2.44x 2.52x
PEG - -9.3x 0x 2.1x -3x 0x
Capitalization / Revenue 2.48x 1.83x 1.78x 2.12x 3.17x 3.23x
EV / Revenue 2.4x 1.69x 1.61x 1.8x 2.87x 2.87x
EV / EBITDA 24.6x 23.7x -70.3x 50.7x 44.6x 120x
EV / EBIT 41.7x 98.4x -15.1x -33.9x -94.5x -49.3x
EV / FCF -24.2x -63.2x -40.9x 12.6x -85.1x 32.4x
FCF Yield -4.13% -1.58% -2.44% 7.97% -1.18% 3.08%
Dividend per Share 2 0.3 - - - 0.3 -
Rate of return 0.59% - - - 0.76% -
EPS 2 0.72 0.0375 -0.6509 -0.48 0.1 -1.02
Distribution rate 41.7% - - - 300% -
Net sales 1 1,793 1,691 1,148 1,197 1,159 1,073
EBITDA 1 175.4 120.7 -26.26 42.47 74.7 25.72
EBIT 1 103.4 29.09 -122.1 -63.64 -35.25 -62.46
Net income 1 62.39 3.278 -60.97 -44.67 9.571 -95.45
Net Debt 1 -137.9 -237.4 -203.4 -380.8 -348.1 -391.7
Reference price 2 51.20 33.00 21.85 27.05 39.25 37.00
Nbr of stocks (in thousands) 86,881 93,962 93,750 93,751 93,751 93,789
Announcement Date 3/29/21 3/25/22 3/21/23 3/18/24 3/4/25 3/9/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 65.3M
-226.02x3.17x17.79x-.--% 52.42B
68.1x2.38x14.47x0.07% 19.54B
16.85x1.41x12.39x1.47% 17.42B
25.75x1.42x11.27x0.49% 7.69B
17.36x - - 0.58% 6.74B
282.8x3.66x49.76x0.06% 6.61B
14.99x0.56x7.31x1.51% 5.17B
20.31x - - 0.99% 4.44B
24.13x2.33x12.3x0.77% 3.82B
Average 27.14x 2.13x 17.90x 0.66% 12.39B
Weighted average by Cap. -62.82x 2.52x 17.14x 0.41%

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. 6558 Stock
  4. Valuation SYNergy ScienTech Corp.