Company Valuation: United Radiant Technology Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,679 2,015 1,920 1,930 2,122 2,568
Change - 20.02% -4.75% 0.55% 9.92% 21.05%
Enterprise Value (EV) 1 685.8 939.5 858.7 880.6 1,007 1,458
Change - 36.99% -8.6% 2.55% 14.39% 44.7%
P/E 18.4x 11x 7.71x 21.6x 16.6x 12.8x
PBR 1.27x 1.28x 1.2x 1.24x 1.24x 1.46x
PEG - 0.1x 0.2x -0.3x 0.4x 0.2x
Capitalization / Revenue 0.94x 0.97x 0.99x 1.24x 1.36x 1.28x
EV / Revenue 0.38x 0.45x 0.44x 0.57x 0.65x 0.73x
EV / EBITDA 5.74x 5.66x 3.42x 7.63x 8.69x 9.47x
EV / EBIT 7.27x 6.41x 3.73x 9.47x 11x 11.1x
EV / FCF -48.1x 18.1x 6.59x 9.08x -16.2x 36.5x
FCF Yield -2.08% 5.54% 15.2% 11% -6.18% 2.74%
Dividend per Share 2 0.85 1.3 1.8 0.8 1.5 1.6
Rate of return 5.2% 6.86% 9.97% 4.41% 7.52% 6.63%
EPS 2 0.89 1.73 2.34 0.84 1.2 1.89
Distribution rate 95.5% 75.1% 76.9% 95.2% 125% 84.7%
Net sales 1 1,792 2,070 1,949 1,558 1,556 2,003
EBITDA 1 119.4 165.9 251.2 115.4 115.9 153.9
EBIT 1 94.38 146.6 230.1 92.96 91.85 131.4
Net income 1 92.72 183.1 253.1 90.22 128.3 202.2
Net Debt 1 -993.4 -1,076 -1,061 -1,050 -1,114 -1,111
Reference price 2 16.35 18.95 18.05 18.15 19.95 24.15
Nbr of stocks (in thousands) 102,702 106,352 106,352 106,352 106,352 106,352
Announcement Date 3/24/21 3/4/22 3/14/23 3/13/24 3/3/25 3/12/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 76.08M
37.42x6.67x20.78x0.59% 212B
99.5x11.66x47.12x0.5% 133B
41.09x15.4x30.72x0.32% 118B
14.19x0.3x6.87x3.62% 109B
122.87x11.86x58.29x0.13% 105B
90.91x10.68x45.35x0.01% 72.12B
23.1x1.27x14.1x0.44% 71.03B
64.6x13.6x41.46x0.62% 73.55B
18.63x3.2x12.11x1.48% 58.8B
Average 56.92x 8.29x 30.76x 0.86% 95.28B
Weighted average by Cap. 57.22x 8.51x 30.65x 0.84%

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. 5315 Stock
  4. Valuation United Radiant Technology Corporation