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 14,966 - -
Change - - -18.98% - -
Enterprise Value (EV) 1 4,700 18,473 16,559 6,598 16,849
Change - - -10.36% -60.15% 155.36%
P/E 68.9x 997x -613x 77.1x 19.5x
PBR - - 9.94x 1.63x 1.53x
PEG - - 3x -0x 0x
Capitalization / Revenue - - 8.37x 5.91x 1.6x
EV / Revenue - - 9.26x 2.61x 1.8x
EV / EBITDA - - 172x 15x 10x
EV / EBIT - - -828x 20.6x 10.8x
EV / FCF - - -36.2x -2.84x -1.69x
FCF Yield - - -2.77% -35.2% -59.3%
Dividend per Share 2 - - 3.754 3.103 3.754
Rate of return - - 1.21% 1% 1.21%
EPS 2 1.768 0.3842 -0.5068 4.03 15.96
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 2 121.88 383.25 310.50 310.50 310.50
Nbr of stocks (in thousands) 38,566 48,200 48,200 - -
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.($)
-617.6x9.33x173.75x - 476M
37.79x5.14x20.86x1.03% 80.38B
26.15x3.09x16.04x1.99% 38.33B
29.86x4.49x19.45x2.23% 37.96B
14.09x1.37x8.42x2.25% 24.81B
36.81x9.03x27.46x2.49% 22.9B
10.82x2.95x5.82x2.52% 22.46B
25.72x2.77x11.27x1.76% 18.5B
13.77x2.76x6.24x1.18% 16.21B
23.68x2.88x13.24x1.41% 14.75B
Average -39.89x 4.38x 30.25x 1.87% 27.68B
Weighted average by Cap. 26.60x 4.16x 16.57x 1.76%

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