Company Valuation: Ability Opto-Electronics Technology Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,105 10,497 9,958 24,646 29,988 13,276
Change - 155.73% -5.14% 147.5% 21.68% -55.73%
Enterprise Value (EV) 1 4,542 12,106 11,826 26,876 33,965 18,313
Change - 166.52% -2.31% 127.26% 26.37% -46.08%
P/E -4.13x 2,660x 23x 61.3x 79.1x -86.1x
PBR 2.81x 5.11x 3.26x 7.43x 7.56x 3.6x
PEG - -27x 0x -8.47x -13.94x 1x
Capitalization / Revenue 1.29x 2.88x 2.72x 6.17x 7.01x 3.08x
EV / Revenue 1.42x 3.32x 3.23x 6.73x 7.94x 4.24x
EV / EBITDA 15.3x 26.1x 15.3x 29.2x 39.2x 29.2x
EV / EBIT 490x 278x 38x 56x 97.7x 447x
EV / FCF 6.16x -8.4x -10.5x -62.9x -19x -33x
FCF Yield 16.2% -11.9% -9.5% -1.59% -5.27% -3.03%
Dividend per Share 2 - - 1 1 0.9989 -
Rate of return - - 1.43% 0.58% 0.47% -
EPS 2 -8.903 0.03 3.04 2.82 2.66 -1.082
Distribution rate - - 32.9% 35.5% 37.6% -
Net sales 1 3,194 3,650 3,662 3,996 4,278 4,317
EBITDA 1 297.7 463.6 774.5 920.6 866.6 627.9
EBIT 1 9.278 43.59 311.6 480.3 347.6 40.97
Net income 1 -993.1 4.077 424 400.7 378.9 -153.7
Net Debt 1 437.2 1,608 1,868 2,231 3,977 5,037
Reference price 2 36.80 79.80 69.90 173.00 210.50 93.20
Nbr of stocks (in thousands) 111,546 131,546 142,460 142,460 142,460 142,449
Announcement Date 30/3/21 30/3/22 31/3/23 22/3/24 17/3/25 4/3/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 686M
21.49x5.94x11.55x2.3% 16.41B
48.45x3.55x51.39x0.21% 8.18B
41.32x - - - 7.11B
82.22x1.11x15.76x0.91% 4.46B
57.83x9.57x48.77x0.59% 2.22B
14.04x1.83x5.13x3.22% 1.81B
20.6x - - - 1.31B
Average 40.85x 4.40x 26.52x 1.44% 5.27B
Weighted average by Cap. 38.32x 4.72x 24.12x 1.53%

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. 3362 Stock
  4. Valuation Ability Opto-Electronics Technology Co.,Ltd.