Company Valuation: EirGenix Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 33,476 37,428 30,748 22,050 18,670 14,276 -
Change - 11.81% -17.85% -28.29% -15.33% -23.54% -
Enterprise Value (EV) 1 26,978 31,421 25,815 18,518 18,670 13,029 13,438
Change - 16.47% -17.84% -28.27% 0.82% -30.22% 3.14%
P/E -619x -324x -33.5x -31.6x -24.6x -31.4x 83.9x
PBR 3.21x 3.5x 3.07x 2.38x - 1.86x 1.82x
PEG - -3x -0x 1.3x -2.4x 0.8x -1x
Capitalization / Revenue 19.7x 25.3x 30.1x 21.9x - 9.68x 6.09x
EV / Revenue 15.9x 21.2x 25.2x 18.4x - 8.84x 5.74x
EV / EBITDA 220x -243x -32.5x -28.4x - -42.4x 31x
EV / EBIT -446x -94.2x -25x -19.4x - -22.2x 126x
EV / FCF -137x -63.7x -18.1x -15x - -10.2x -26.9x
FCF Yield -0.73% -1.57% -5.52% -6.66% - -9.79% -3.72%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.18 -0.38 -3 -2.28 -2.51 -1.52 0.57
Distribution rate - - - - - - -
Net sales 1 1,697 1,481 1,023 1,009 - 1,474 2,343
EBITDA 1 122.4 -129.2 -793.1 -652.2 - -307 434
EBIT 1 -60.52 -333.4 -1,032 -953.8 - -586 107
Net income 1 -42.58 -115.5 -915.2 -698.3 -760.6 -458 172
Net Debt 1 -6,498 -6,006 -4,933 -3,532 - -1,247 -838
Reference price 2 111.50 123.00 100.50 72.00 61.70 47.80 47.80
Nbr of stocks (in thousands) 300,232 304,290 305,946 306,249 302,600 298,652 -
Announcement Date 30/03/22 20/03/23 22/03/24 14/03/25 12/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-31.45x8.84x-42.44x - 437M
41.42x14.04x31.11x0.48% 1,263B
39.99x6.71x18.89x1.95% 658B
36.71x8.6x17.71x2.33% 521B
21.74x5.27x13.12x2.48% 391B
106.24x6.06x25.8x2.28% 369B
23.19x5.95x14.36x2.69% 307B
24.47x4.89x13.59x1.77% 290B
29.55x7.53x13.48x2.16% 252B
-41.18x7.46x46.76x1.93% 212B
Average 25.07x 7.53x 15.24x 2.01% 426.24B
Weighted average by Cap. 37.15x 8.83x 22.81x 1.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EirGenix Inc.

Historical PBR trend

Valuation ratios - PBR - EirGenix Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EirGenix Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EirGenix Inc.

  1. Stock Market
  2. Stocks
  3. 6589 Stock
  4. Valuation EirGenix Inc.