Company Valuation: Young Optics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,923 13,402 8,646 7,710 7,049 5,771
Change - 93.57% -35.49% -10.82% -8.58% -18.12%
Enterprise Value (EV) 1 6,995 13,733 8,516 7,515 6,773 5,187
Change - 96.34% -37.99% -11.75% -9.88% -23.42%
P/E -29.3x 511x 134x -26.8x -28.4x -615x
PBR 2.18x 4.22x 2.62x 2.57x 2.51x 2.06x
PEG - -5x 1x 0x 2.1x 6.4x
Capitalization / Revenue 1.77x 2.94x 1.85x 2.56x 2.74x 2.15x
EV / Revenue 1.79x 3.01x 1.82x 2.5x 2.63x 1.93x
EV / EBITDA 124x 42.9x 28.7x -196x -1,177x 30.7x
EV / EBIT -29.7x 503x 473x -24.1x -25.4x -70.4x
EV / FCF 68.4x -46.7x 23.2x 37.6x 55.7x 26.8x
FCF Yield 1.46% -2.14% 4.3% 2.66% 1.8% 3.73%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.07 0.23 0.5668 -2.52 -2.172 -0.0823
Distribution rate - - - - - -
Net sales 1 3,906 4,563 4,684 3,010 2,572 2,689
EBITDA 1 56.6 320.2 296.4 -38.34 -5.755 168.9
EBIT 1 -235.6 27.3 18.01 -311.5 -266.6 -73.68
Net income 1 -235.6 26.36 64.65 -287.3 -247.8 -9.388
Net Debt 1 71.23 331.3 -129.8 -195 -275.6 -584.3
Reference price 2 60.70 117.50 75.80 67.60 61.80 50.60
Nbr of stocks (in thousands) 114,060 114,060 114,060 114,060 114,060 114,060
Announcement Date 2/8/21 2/11/22 2/13/23 2/23/24 2/14/25 2/6/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 240M
28.93x5.44x16.52x0.68% 183B
33.54x11.92x21.73x0.82% 121B
45.97x5.8x19.85x0.91% 107B
13.15x0.3x6.61x3.83% 105B
30.69x5x16.44x1.12% 72.84B
52.91x5.74x26.24x0.26% 62.41B
18.11x1.07x12.02x0.7% 60.88B
19.13x3.23x12.35x1.4% 60.23B
16.99x6.01x12.21x0.75% 54.56B
Average 28.82x 4.94x 16.00x 1.16% 82.71B
Weighted average by Cap. 29.46x 5.32x 16.26x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Young Optics Inc.

Historical PBR trend

Valuation ratios - PBR - Young Optics Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Young Optics Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Young Optics Inc.

  1. Stock Market
  2. Stocks
  3. 3504 Stock
  4. Valuation Young Optics Inc.