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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 64.01M
31.47x5.84x17.87x0.64% 196B
13.04x0.3x6.57x3.85% 107B
26.82x8.97x19.03x0.49% 83.16B
36.89x5.93x19.25x0.98% 81.48B
66.2x6.99x32.63x0.22% 72.52B
19.77x1.04x12.22x0.84% 62.83B
18.35x3.13x11.87x1.45% 58.31B
38.77x5.46x20.65x0.02% 56.43B
63.45x28.51x63.37x0.41% 41.73B
Average 34.97x 7.35x 22.61x 0.99% 75.91B
Weighted average by Cap. 32.59x 6.13x 19.75x 1.09%

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