|
End-of-day quote
Taiwan S.E.
2026-10-20
|
5-day change | 1st Jan Change | ||
| 485.50 TWD | -1.22% |
|
-13.92% | +220.46% |
| 10-09 | E Sun Securities Starts Visual Photonics Epitaxy at Buy with NT$653 Price Target | MT |
| 09-17 | Visual Photonics Epitaxy reports Early Redemption of Convertible Bonds | MT |
Company Valuation: Visual Photonics Epitaxy Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,626 | 12,759 | 29,677 | 30,787 | 27,860 | 89,772 | - | - |
| Change | - | -52.08% | 132.61% | 3.74% | -9.51% | 222.23% | - | - |
| Enterprise Value (EV) 1 | 26,097 | 12,759 | 29,652 | 30,111 | 27,515 | 88,857 | 88,624 | 87,358 |
| Change | - | -51.11% | 132.41% | 1.55% | -8.62% | 222.94% | -0.26% | -1.43% |
| P/E | 31.3x | 23.4x | 66x | 46x | 51x | 87.3x | 51.4x | 33.3x |
| PBR | 8.12x | - | 9.67x | 9.25x | 8.49x | 24.2x | 18.7x | 13.5x |
| PEG | - | -0.7x | -3.7x | 0.9x | -2.8x | 1x | 0.7x | 0.6x |
| Capitalization / Revenue | 7.38x | 4.9x | 11x | 9.5x | 8.24x | 19.6x | 13.9x | 9.5x |
| EV / Revenue | 7.23x | 4.9x | 11x | 9.29x | 8.14x | 19.4x | 13.8x | 9.24x |
| EV / EBITDA | 19.6x | 15.5x | 35.9x | 29.8x | 28.7x | 55.4x | 35x | 21.9x |
| EV / EBIT | 24.7x | 22x | 54.7x | 41.8x | 41.1x | 71.7x | 41.3x | 23.9x |
| EV / FCF | 36.7x | - | 58.9x | 28.9x | 98.8x | 130x | 66.6x | 31.4x |
| FCF Yield | 2.73% | - | 1.7% | 3.46% | 1.01% | 0.77% | 1.5% | 3.18% |
| Dividend per Share 2 | 4 | - | 2.2 | 3.2 | 2.65 | 4.836 | 8.251 | 15.05 |
| Rate of return | 2.78% | - | 1.37% | 1.92% | 1.75% | 1% | 1.7% | 3.1% |
| EPS 2 | 4.6 | 2.95 | 2.43 | 3.62 | 2.97 | 5.561 | 9.439 | 14.59 |
| Distribution rate | 87% | - | 90.5% | 88.4% | 89.2% | 87% | 87.4% | 103% |
| Net sales 1 | 3,609 | 2,604 | 2,694 | 3,241 | 3,380 | 4,577 | 6,444 | 9,451 |
| EBITDA 1 | 1,329 | 823.2 | 826.1 | 1,009 | 960.2 | 1,605 | 2,535 | 3,996 |
| EBIT 1 | 1,057 | 580 | 542.1 | 721.2 | 669.3 | 1,239 | 2,148 | 3,660 |
| Net income 1 | 855.1 | 544.7 | 450.2 | 671.1 | 547.9 | 1,053 | 1,809 | 2,766 |
| Net Debt 1 | -529.7 | - | -25.83 | -675.8 | -345 | -914.5 | -1,148 | -2,414 |
| Reference price 2 | 144.00 | 69.00 | 160.50 | 166.50 | 151.50 | 485.50 | 485.50 | 485.50 |
| Nbr of stocks (in thousands) | 184,906 | 184,906 | 184,906 | 184,906 | 183,894 | 184,906 | - | - |
| Announcement Date | 3/10/22 | 3/17/23 | 3/1/24 | 2/27/25 | 3/2/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 88.38x | 19.65x | 56.05x | 0.98% | 2.8B | |
| 21.71x | 12.39x | 18.69x | 0.35% | 5,242B | |
| 22.02x | 10.78x | 14.61x | 1.11% | 1,932B | |
| 36.16x | 15.3x | 22.48x | 0.78% | 1,597B | |
| 5.23x | 3.18x | 3.55x | 0.07% | 1,024B | |
| 94.26x | 17x | 64.47x | -.--% | 878B | |
| 3.6x | 2.2x | 2.65x | 0.26% | 699B | |
| -39.86x | 7.99x | 22.28x | -.--% | 484B | |
| 32.39x | 11.76x | 22.03x | 2.08% | 252B | |
| Average | 29.32x | 11.14x | 25.20x | 0.63% | 1,346B | |
| Weighted average by Cap. | 24.27x | 11.30x | 19.87x | 0.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2455 Stock
- Valuation Visual Photonics Epitaxy Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
