Company Valuation: CviLux Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 4,058 2,448 3,553 4,494 6,584 9,595 -
Change - -39.69% 45.17% 26.48% 46.51% 45.74% -
Enterprise Value (EV) 4,058 2,448 3,553 4,494 6,584 9,595 9,595
Change - -39.69% 45.17% 26.48% 46.51% 45.74% 0%
P/E - - - - - - -
PBR - - 1.16x 1.15x 1.77x 2.27x 1.8x
PEG - - - - - - -
Capitalization / Revenue 0.98x 0.66x 1.2x 1.41x 1.96x 2.23x 1.87x
EV / Revenue 0x 0x 0x 0x 0x 2.23x 1.87x
EV / EBITDA - - 0x 0x 0x 11x 9.24x
EV / EBIT 0x 0x 0x 0x 0x 12.9x 8.98x
EV / FCF 0x 0x 0x - 0x 72.1x 15.8x
FCF Yield 2.08% 37.1% 17.7% - 7.82% 1.39% 6.34%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 4,159 3,727 2,959 3,188 3,355 4,306 5,132
EBITDA 1 - - 535.3 601.7 669.6 870 1,039
EBIT 1 552.7 371.3 297.1 364.6 449.5 746.3 1,068
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 60.47 36.47 52.94 57.29 85.80 123.00 123.00
Nbr of stocks (in thousands) 67,110 67,110 67,113 78,437 76,737 78,012 -
Announcement Date 24/03/22 22/03/23 15/03/24 14/03/25 13/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 301M
32.6x6.08x18.54x0.69% 205B
13.44x0.3x6.73x3.74% 110B
28.32x10.19x20.7x0.45% 90.3B
38.66x6.34x20.72x0.9% 89.57B
72.32x7.72x35.86x0.19% 81.1B
18.56x1.1x12.36x0.69% 62.63B
39.26x5.52x20.77x0.01% 56.91B
63.78x29.24x66.32x0.4% 43.51B
32.15x2.03x21.96x-.--% 42.91B
Average 37.68x 7.61x 24.89x 0.79% 78.24B
Weighted average by Cap. 35.28x 6.57x 21.68x 0.96%

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. 8103 Stock
  4. Valuation CviLux Corporation