Company Valuation: Systex Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 17,443 28,100 39,342 32,125 52,679 -
Change - 61.09% 40.01% -18.35% 63.98% -
Enterprise Value (EV) 17,443 28,100 39,342 32,125 52,679 52,679
Change - 61.09% 40.01% -18.35% 63.98% 0%
P/E 15.8x - 18.9x 15x 18.5x 17.1x
PBR - 1.97x - 1.76x - -
PEG - - - 4.58x 0.6x 2.03x
Capitalization / Revenue - 0.8x - 0.73x 0.93x 0.82x
EV / Revenue - 0x - 0x 0.93x 0.82x
EV / EBITDA - - - 0x 12.6x 11.7x
EV / EBIT - 0x - - 22.8x 17.7x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - 5.2 - -
Rate of return - - - 4.41% - -
EPS 2 4.39 - 7.64 7.89 10.45 11.33
Distribution rate - - - 65.9% - -
Net sales 1 - 35,184 - 43,969 56,533 64,305
EBITDA 1 - - - 2,241 4,182 4,502
EBIT 1 - 1,470 - - 2,310 2,972
Net income 1 1,091 - 1,957 2,149 2,846 3,084
Net Debt - - - - - -
Reference price 2 69.50 112.00 144.50 118.00 193.50 193.50
Nbr of stocks (in thousands) 250,983 250,893 272,265 272,243 272,243 -
Announcement Date 22/2/23 29/2/24 27/2/25 4/3/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.61x - - - 1.66B
24.41x8.3x14.73x1.14% 22.83B
19.96x3.72x9.35x1.38% 18.76B
23.67x0.72x7.21x1.51% 12.22B
20.56x0.8x10.55x2.85% 8.81B
15.43x1.38x7.68x1.3% 4.91B
20.92x1.44x9.6x2.39% 4.38B
75.72x2.91x51.14x0.62% 2.28B
24.33x0.83x9.19x0.55% 1.72B
Average 27.07x 2.51x 14.93x 1.47% 8.62B
Weighted average by Cap. 23.40x 3.90x 11.92x 1.51%

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. 6214 Stock
  4. Valuation Systex Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!