Company Valuation: Apex Dynamics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027
Market Cap 1 20,493 17,036 74,479 52,272 32,870 -
Change - - 337.18% -29.82% -37.12% -
Enterprise Value (EV) 20,493 17,036 74,479 52,272 32,870 32,870
Change - - 337.18% -29.82% -37.12% 0%
P/E 23.8x 19.5x 65.7x 54.3x 32.7x 29.2x
PBR - - - - - -
PEG - - 2.2x -3.6x 5.23x 2.4x
Capitalization / Revenue 6.23x - 25.2x 17.4x 9.72x 8.95x
EV / Revenue 0x - 0x 0x 9.72x 8.95x
EV / EBITDA - - 0x 0x 21.2x 19.3x
EV / EBIT - - 0x 0x 28.8x 25.5x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 11.82 10.89 14.15 12 12.75 14.28
Distribution rate - - - - - -
Net sales 1 3,291 - 2,959 2,998 3,380 3,672
EBITDA 1 - - 1,290 1,227 1,551 1,699
EBIT 1 - - 994.9 942.3 1,143 1,291
Net income 1 - 873.2 1,134 961.8 1,023 1,145
Net Debt - - - - - -
Reference price 2 281.00 212.50 929.00 652.00 417.00 417.00
Nbr of stocks (in thousands) 72,928 80,171 80,171 80,171 80,171 -
Announcement Date 28/03/22 27/02/24 21/02/25 26/02/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.71x - - - 1.05B
30.87x5.41x19.78x0.84% 121B
34.81x5.5x20.81x1.54% 98.21B
44.84x9.09x26.61x-.--% 65.16B
27.78x3.17x18.34x0.75% 60.75B
40.2x6.25x27.59x1.93% 58.24B
27.64x5.1x17.86x2.18% 35.97B
31.36x4.14x15.64x0.11% 30.55B
20.97x3.63x11.63x1.45% 29.03B
20.83x3.02x13.06x1.12% 25.43B
Average 31.20x 5.04x 19.04x 1.1% 52.58B
Weighted average by Cap. 32.79x 5.41x 20.37x 1.07%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Apex Dynamics, Inc.

Historical PBR trend

Valuation ratios - PBR - Apex Dynamics, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Apex Dynamics, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Apex Dynamics, Inc.

  1. Stock Market
  2. Stocks
  3. 4583 Stock
  4. Valuation Apex Dynamics, Inc.