Company Valuation: EverFocus Electronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 994.5 843.7 921.9 1,590 4,249 2,525
Change - -15.16% 9.26% 72.46% 167.23% -40.57%
Enterprise Value (EV) 1 847.9 831.2 872.6 1,544 4,298 2,655
Change - -1.96% 4.98% 76.95% 178.35% -38.22%
P/E -20.7x -25.1x -11x -32.5x -70.7x -62.6x
PBR 1.79x 1.6x 1.45x 2.68x 8.02x 5.11x
PEG - 0.8x -0x 0.8x -3.1x 1.9x
Capitalization / Revenue 3.2x 1.87x 2.77x 4.3x 9.23x 4.99x
EV / Revenue 2.73x 1.85x 2.63x 4.18x 9.34x 5.24x
EV / EBITDA -10.7x -22.3x -17.7x -24.7x -45.6x -40.9x
EV / EBIT -10.2x -19.7x -15.7x -22.3x -41.8x -35.7x
EV / FCF -14.3x -9.06x -9.32x -254x -52.6x -36.1x
FCF Yield -6.97% -11% -10.7% -0.39% -1.9% -2.77%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.9004 -0.63 -1.26 -0.7332 -0.9 -0.6039
Distribution rate - - - - - -
Net sales 1 310.5 450.1 332.3 369.6 460.3 506.2
EBITDA 1 -79.1 -37.26 -49.42 -62.44 -94.28 -64.94
EBIT 1 -82.97 -42.3 -55.72 -69.1 -102.8 -74.32
Net income 1 -48.08 -33.58 -79.94 -48.98 -59.79 -40.34
Net Debt 1 -146.6 -12.5 -49.25 -45.81 49.36 130.2
Reference price 2 18.62 15.80 13.80 23.80 63.60 37.80
Nbr of stocks (in thousands) 53,401 53,401 66,801 66,801 66,801 66,801
Announcement Date 31/03/21 31/03/22 29/03/23 27/03/24 20/03/25 23/03/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 83.79M
19.88x3.47x13.88x1.37% 13.84B
9.35x2.46x4.81x2.98% 5.34B
15.6x1.03x6.69x - 3.27B
23.29x0.94x5.83x1.73% 2.94B
17.04x0.57x4.37x4.2% 1.87B
80.77x - - - 1.46B
22.77x - - - 1.34B
29.23x - - - 1.35B
Average 27.24x 1.69x 7.11x 2.57% 3.5B
Weighted average by Cap. 21.15x 2.51x 9.72x 1.99%

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. 5484 Stock
  4. Valuation EverFocus Electronics Corporation