Company Valuation: Flashaim Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 517 495.5 301.9 243.2 170.6 160.3
Change - -4.16% -39.07% -19.44% -29.85% -6.03%
Enterprise Value (EV) 1 484.6 478 212.6 166.8 116.7 102.4
Change - -1.36% -55.53% -21.54% -30.07% -12.19%
P/E 21.1x 157x 15.5x -12.3x -10.8x -10.7x
PBR 3.92x 3.82x 2.11x 2.19x 1.79x 1.99x
PEG - -1.8x 0x 0x 0.5x 2.32x
Capitalization / Revenue 2.31x 2.03x 1.17x 0.85x 0.86x 0.82x
EV / Revenue 2.17x 1.96x 0.83x 0.58x 0.59x 0.53x
EV / EBITDA 19.3x 41.6x 42.6x -5.49x -4.76x -4.65x
EV / EBIT 20.4x 46x 54.5x -5.3x -4.56x -4.38x
EV / FCF -29.5x -39.4x 3.94x -30.6x -4.21x 43x
FCF Yield -3.39% -2.54% 25.4% -3.27% -23.7% 2.32%
Dividend per Share 2 0.4545 0.5 1 - - -
Rate of return 1.06% 1.22% 4.01% - - -
EPS 2 2.027 0.2611 1.61 -1.634 -1.3 -1.24
Distribution rate 22.4% 192% 62.1% - - -
Net sales 1 223.5 243.5 257.4 285.5 197.3 194.9
EBITDA 1 25.08 11.49 4.992 -30.41 -24.51 -22.02
EBIT 1 23.75 10.39 3.9 -31.5 -25.6 -23.37
Net income 1 22.33 3.159 19.54 -19.78 -15.72 -15
Net Debt 1 -32.36 -17.45 -89.29 -76.4 -53.96 -57.89
Reference price 2 42.73 40.95 24.95 20.10 14.10 13.25
Nbr of stocks (in thousands) 12,100 12,100 12,100 12,100 12,100 12,100
Announcement Date 03/05/21 20/04/22 20/04/23 25/04/24 02/04/25 15/04/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.82M
14.46x1.58x7.2x3.92% 27.92B
9.77x1.04x6.04x4.05% 22.17B
13.35x5.94x10.44x6.35% 11.41B
11.79x0.81x5.1x-.--% 6.24B
140.76x0.53x132.51x - 6.21B
17.55x0.74x4.53x3.61% 5.86B
-61.65x1.94x8.14x0% 5.85B
16.08x1.34x4.15x2.92% 5.77B
15x0.5x5.06x1.6% 4.09B
Average 19.68x 1.60x 20.35x 2.81% 9.55B
Weighted average by Cap. 16.92x 1.76x 14.94x 3.54%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Flashaim Inc.

Historical PBR trend

Valuation ratios - PBR - Flashaim Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Flashaim Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Flashaim Inc.

  1. Stock Market
  2. Stocks
  3. 7551 Stock
  4. Valuation Flashaim Inc.