Company Valuation: Unitech Printed Circuit Board Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 13,751 12,450 11,547 13,388 22,023 19,210
Change - -9.46% -7.25% 15.94% 64.5% -12.77%
Enterprise Value (EV) 1 21,223 21,083 19,348 20,592 27,342 25,426
Change - -0.66% -8.23% 6.43% 32.78% -7.01%
P/E -9.57x -51.4x 26.7x -38.9x 13.9x 40x
PBR 1.42x 1.31x 1.08x 1.36x 1.84x 1.49x
PEG - 0.6x -0x 0x -0x -0.6x
Capitalization / Revenue 0.96x 0.92x 0.66x 0.89x 1.19x 1.18x
EV / Revenue 1.48x 1.56x 1.11x 1.38x 1.48x 1.57x
EV / EBITDA -23.7x -31.1x 11x 18.3x 9.1x 13.9x
EV / EBIT -9.19x -10.6x 63x -53.1x 17.5x 55.8x
EV / FCF 398x -9.9x -358x 66.4x 360x 86.3x
FCF Yield 0.25% -10.1% -0.28% 1.51% 0.28% 1.16%
Dividend per Share 2 - - 0.3 - 0.7031 0.2
Rate of return - - 1.74% - 2.14% 0.74%
EPS 2 -2.319 -0.3909 0.6466 -0.5142 2.36 0.68
Distribution rate - - 46.4% - 29.8% 29.4%
Net sales 1 14,387 13,502 17,424 14,961 18,532 16,246
EBITDA 1 -896.3 -677.2 1,759 1,123 3,005 1,834
EBIT 1 -2,310 -1,996 306.9 -387.6 1,559 455.9
Net income 1 -1,436 -242.1 413.3 -344.2 1,588 484.4
Net Debt 1 7,472 8,633 7,801 7,204 5,319 6,216
Reference price 2 22.20 20.10 17.25 20.00 32.90 27.20
Nbr of stocks (in thousands) 619,407 619,407 669,407 669,407 669,407 706,253
Announcement Date 3/31/21 3/31/22 3/6/23 3/14/24 3/14/25 3/12/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 943M
21.8x12.44x18.76x0.35% 5,263B
21.74x10.65x14.39x1.12% 1,919B
36.96x15.65x22.99x0.76% 1,634B
5.37x3.31x3.69x0.07% 1,051B
98.16x17.71x67.17x-.--% 915B
3.78x2.34x2.81x0.25% 737B
-40.87x8.13x22.68x-.--% 493B
34.1x12.79x23.31x1.87% 282B
Average 22.63x 10.38x 21.97x 0.55% 1,366B
Weighted average by Cap. 24.77x 11.43x 20.26x 0.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Unitech Printed Circuit Board Corp.

Historical PBR trend

Valuation ratios - PBR - Unitech Printed Circuit Board Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Unitech Printed Circuit Board Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Unitech Printed Circuit Board Corp.

  1. Stock Market
  2. Stocks
  3. 2367 Stock
  4. Valuation Unitech Printed Circuit Board Corp.