Company Valuation: United Renewable Energy Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 37,950 35,161 33,228 23,913 16,430 14,006
Change - -7.35% -5.5% -28.03% -31.29% -14.75%
Enterprise Value (EV) 1 45,435 38,617 40,968 29,300 21,032 20,014
Change - -15.01% 6.09% -28.48% -28.22% -4.84%
P/E -6.18x -25.9x 36.3x -6.15x -7.7x -11.2x
PBR 2.66x 2.35x 2.02x 1.88x 1.46x 1.35x
PEG - 0.3x -0x 0x 0.2x 0.3x
Capitalization / Revenue 3.03x 2.46x 1.77x 1.91x 2.84x 4.6x
EV / Revenue 3.63x 2.7x 2.18x 2.34x 3.64x 6.57x
EV / EBITDA -17.3x 121x 21.7x -15.7x 24.4x -32x
EV / EBIT -9.85x -47.1x 55.4x -9.83x -92x -13.1x
EV / FCF 40.2x 66.7x -9.69x 9.83x 43.9x -11.6x
FCF Yield 2.48% 1.5% -10.3% 10.2% 2.28% -8.61%
Dividend per Share 2 - - 0.1 - - -
Rate of return - - 0.48% - - -
EPS 2 -4.078 -0.844 0.5683 -2.391 -1.312 -0.7669
Distribution rate - - 17.6% - - -
Net sales 1 12,511 14,302 18,808 12,516 5,784 3,047
EBITDA 1 -2,624 318.7 1,891 -1,870 860.7 -625
EBIT 1 -4,614 -820.7 739.2 -2,980 -228.7 -1,529
Net income 1 -6,139 -1,288 993.6 -3,889 -2,134 -1,247
Net Debt 1 7,485 3,456 7,740 5,387 4,602 6,007
Reference price 2 25.19 21.85 20.65 14.70 10.10 8.61
Nbr of stocks (in thousands) 1,506,853 1,609,201 1,609,091 1,626,729 1,626,729 1,626,729
Announcement Date 3/31/21 3/30/22 3/16/23 3/15/24 3/17/25 3/16/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 835M
10.92x3.62x6.92x-.--% 20.53B
18.24x4.21x15.21x3.73% 16.16B
-13.8x1.01x25.18x-.--% 12.39B
20.67x2.43x11.54x-.--% 11.84B
16.35x2.12x10.43x0.15% 7.5B
-7.41x1.37x12.73x-.--% 7.35B
-16.5x0.82x7.48x-.--% 5.79B
-6.23x2.1x24.17x-.--% 5.33B
-21.33x11.8x87.97x-.--% 5.17B
Average 0.10x 3.28x 22.40x 0.43% 9.29B
Weighted average by Cap. 4.58x 3.11x 17.77x 0.67%

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. 3576 Stock
  4. Valuation United Renewable Energy Co., Ltd.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!