Company Valuation: Ingentec Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2025 2026 2027 2028
Market Cap 1 4,700 18,473 12,845 - -
Change - - -30.46% - -
Enterprise Value (EV) 1 4,700 18,473 14,438 4,477 14,728
Change - - -21.84% -68.99% 228.94%
P/E 68.9x 997x -526x 66.1x 16.7x
PBR - - 8.53x 1.4x 1.31x
PEG - - 2x -0x 0x
Capitalization / Revenue - - 7.18x 5.08x 1.38x
EV / Revenue - - 8.08x 1.77x 1.58x
EV / EBITDA - - 150x 10.2x 8.74x
EV / EBIT - - -722x 14x 9.45x
EV / FCF - - -31.5x -1.93x -1.48x
FCF Yield - - -3.17% -51.8% -67.8%
Dividend per Share 2 - - 3.81 3.15 3.81
Rate of return - - 1.41% 1.16% 1.41%
EPS 2 1.795 0.39 -0.5144 4.09 16.2
Distribution rate - - -741% 77% 23.5%
Net sales 1 - - 1,788 2,531 9,337
EBITDA 1 - - 96 441 1,685
EBIT 1 - - -20 320 1,558
Net income 1 67.76 18.69 -24 246 1,174
Net Debt 1 - - 1,593 -8,368 1,883
Reference price 2 123.70 389.00 270.50 270.50 270.50
Nbr of stocks (in thousands) 37,996 47,488 47,488 - -
Announcement Date 16/3/22 13/3/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-577.37x8.78x163.51x - 436M
37.01x5.12x20.53x1.03% 79.62B
29.58x4.48x19.32x2.25% 37.23B
24.18x2.89x14.98x2.17% 34.75B
15.84x1.51x9.17x1.99% 27.2B
37.22x9.13x27.78x2.46% 22.9B
10.17x2.67x5.6x3.99% 19.1B
27.18x2.82x11.52x1.57% 19.01B
16.16x1.77x6.97x1.89% 13.98B
23.21x2.76x12.71x1.47% 13.98B
Average -35.68x 4.19x 29.21x 2.09% 26.82B
Weighted average by Cap. 26.77x 4.09x 16.53x 1.89%

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

  1. Stock Market
  2. Stocks
  3. 4768 Stock
  4. Valuation Ingentec Corporation