Company Valuation: General Interface Solution (GIS) Holding Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,470 29,739 22,304 17,100 14,282 34,243 - -
Change - -13.73% -25% -23.33% -16.48% 139.77% - -
Enterprise Value (EV) 27,888 25,809 9,169 3,093 14,282 34,243 34,243 34,243
Change - -7.46% -64.47% -66.27% 361.72% 139.77% 0% 0%
P/E 7.95x 8.74x -8.14x 110x -54.1x -17.8x 1,864x -43.2x
PBR 1.08x 0.89x 0.77x 0.57x 0.48x - - -
PEG - -0.4x 0x -1x 0x -0x -18x 0x
Capitalization / Revenue 0.26x 0.24x 0.31x 0.24x 0.21x 0.63x 0.55x 0.51x
EV / Revenue 0x 0x 0x 0x 0x 0.63x 0.55x 0.51x
EV / EBITDA 0x 0x 0x 0x 0x 15.7x 11.7x 10.3x
EV / EBIT 0x 0x -0x -0x -0x -15.1x -22.1x -26.8x
EV / FCF -0x -0x 0x 0x -0x 6.78x - -
FCF Yield -11% -0.83% 18.9% 8.5% -7.93% 14.8% - -
Dividend per Share 2 5 - - - - - - -
Rate of return 4.9% - - - - - - -
EPS 2 12.83 10.07 -8.11 0.46 -0.79 -5.745 0.055 -2.37
Distribution rate 39% - - - - - - -
Net sales 1 132,378 125,461 71,345 69,986 66,784 54,159 62,386 67,517
EBITDA 1 8,591 8,812 62.97 3,586 2,866 2,181 2,930 3,311
EBIT 1 3,743 2,989 -4,945 -401.3 -438.1 -2,264 -1,549 -1,278
Net income 1 4,384 3,444 -2,741 156.3 -262.9 -2,785 -1,070 -799
Net Debt -6,582 -3,930 -13,135 -14,007 - - - -
Reference price 2 102.00 88.00 66.00 50.60 42.75 102.50 102.50 102.50
Nbr of stocks (in thousands) 337,940 337,940 337,940 337,940 334,076 334,076 - -
Announcement Date 4/3/22 24/2/23 27/2/24 24/2/25 6/3/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-17.84x - - - 1.05B
30.6x5.87x17.38x0.63% 202B
30.44x11.05x19.38x0.9% 117B
47.46x6x20.27x0.89% 111B
13.31x0.3x6.7x3.78% 107B
33.48x5.49x18.04x1.02% 79.45B
57.69x6.68x28.48x0.22% 71.05B
20.48x3.42x13.09x1.31% 64.04B
17.26x1.02x11.5x0.72% 58.08B
14.87x5.23x10.62x0.85% 47.78B
Average 24.77x 5.01x 16.16x 1.15% 85.89B
Weighted average by Cap. 30.52x 5.39x 16.58x 1.16%

Y-o-Y evolution of P/E

Valuation ratios - P/E - General Interface Solution (GIS) Holding Limited

Historical PBR trend

Valuation ratios - PBR - General Interface Solution (GIS) Holding Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - General Interface Solution (GIS) Holding Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - General Interface Solution (GIS) Holding Limited

  1. Stock Market
  2. Stocks
  3. 6456 Stock
  4. Valuation General Interface Solution (GIS) Holding Limited