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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 63.81M
24.42x2.91x15.89x2.1% 228B
12.1x1.31x6.18x4.19% 163B
24.76x3.21x14.7x1.96% 149B
32.87x4.91x20.63x1.19% 144B
35.11x4.43x20.62x1.26% 106B
33.64x5.42x18.87x1.34% 92B
31.22x3.88x20.83x1.09% 90.27B
27.09x3.83x19.14x1% 89.75B
36.65x6.04x24.05x0.11% 89.53B
Average 28.65x 3.99x 17.88x 1.58% 115.14B
Weighted average by Cap. 27.19x 3.70x 16.91x 1.81%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SYNergy ScienTech Corp.

Historical PBR trend

Valuation ratios - PBR - SYNergy ScienTech Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SYNergy ScienTech Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SYNergy ScienTech Corp.

  1. Stock Market
  2. Stocks
  3. 6558 Stock
  4. Valuation SYNergy ScienTech Corp.