Company Valuation: E&R Engineering Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2024 2025 2026 2027
Market Cap 1 5,057 8,983 11,458 19,259 -
Change - - 27.56% 68.08% -
Enterprise Value (EV) 5,057 8,983 11,458 19,259 19,259
Change - - 27.56% 68.08% 0%
P/E 13.9x -170x -118x 273x 130x
PBR - - - - -
PEG - - -1.4x -2x 1x
Capitalization / Revenue - - 6.33x 8.85x 8.05x
EV / Revenue - - 0x 8.85x 8.05x
EV / EBITDA - - 0x 128x 123x
EV / EBIT - - -0x 178x 91.7x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 3.65 -0.51 -0.93 0.67 1.41
Distribution rate - - - - -
Net sales 1 - - 1,809 2,175 2,393
EBITDA 1 - - 101.1 150 156
EBIT 1 - - -77.46 108 210
Net income 1 390.8 -51.12 -97.8 73 153
Net Debt - - - - -
Reference price 2 50.60 86.70 109.50 183.00 183.00
Nbr of stocks (in thousands) 99,936 103,605 104,639 105,240 -
Announcement Date 29/3/23 24/3/25 13/3/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
273.13x - - - 597M
40.16x12.41x36.16x0.37% 419B
70.21x10.55x53.82x0.14% 79.81B
91.29x20.13x93.47x0.1% 51.3B
36.11x9.58x24.96x0.49% 47.02B
35.93x11.51x23.95x1.13% 42.17B
98.43x23.01x99.35x0.13% 29.24B
37.32x3.66x11.14x0.32% 27.63B
50.84x17.41x37.77x1.64% 20.23B
74.6x14.65x65.82x0.28% 19.93B
Average 80.80x 13.66x 49.60x 0.51% 73.67B
Weighted average by Cap. 50.10x 12.80x 43.07x 0.4%

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. 8027 Stock
  4. Valuation E&R Engineering Corporation