|
End-of-day quote
Taiwan S.E.
06/11/2026
|
5-day change | 1st Jan Change | ||
| 1,690.00 TWD | -9.87% |
|
-29.14% | +4.00% |
Company Valuation: Fositek Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 398.5 | 855.9 | 1,694 | 3,548 | 3,534 | - | - |
| Change | - | 114.78% | 97.93% | 109.42% | -0.39% | - | - |
| Enterprise Value (EV) 1 | 398.5 | 682 | 1,515 | 3,327 | 3,226 | 3,066 | 2,909 |
| Change | - | 71.15% | 122.09% | 119.65% | -3.04% | -4.97% | -5.12% |
| P/E | 21.7x | 38.6x | 45.5x | 53.1x | 26.2x | 15.3x | 10.9x |
| PBR | - | 5.88x | 10.1x | 15.7x | 10.9x | 7.01x | 4.9x |
| PEG | - | 6.15x | 0.7x | 0.7x | 0x | 0.2x | 0.3x |
| Capitalization / Revenue | - | 4.78x | 6.81x | 9.08x | 6.47x | 4.11x | 3.23x |
| EV / Revenue | - | 3.81x | 6.09x | 8.52x | 5.91x | 3.56x | 2.66x |
| EV / EBITDA | - | 21.2x | 35.8x | 37.5x | 18.4x | 10.2x | 7.53x |
| EV / EBIT | - | 24.4x | 41.7x | 41.9x | 19.7x | 10.8x | 7.81x |
| EV / FCF | - | 20.9x | 57.5x | 64.3x | 25.5x | 14.3x | 9.77x |
| FCF Yield | - | 4.78% | 1.74% | 1.56% | 3.92% | 6.98% | 10.2% |
| Dividend per Share 2 | - | 0.1742 | 0.2421 | 0.3308 | 0.8852 | 1.335 | 1.6 |
| Rate of return | - | 1.4% | 0.98% | 0.64% | 1.72% | 2.59% | 3.1% |
| EPS 2 | 0.3041 | 0.3232 | 0.5436 | 0.9754 | 1.965 | 3.36 | 4.741 |
| Distribution rate | - | 53.9% | 44.5% | 33.9% | 45% | 39.7% | 33.7% |
| Net sales 1 | - | 179.2 | 248.6 | 390.6 | 545.9 | 860.6 | 1,092 |
| EBITDA 1 | - | 32.16 | 42.32 | 88.81 | 175.7 | 301.3 | 386.4 |
| EBIT 1 | - | 27.96 | 36.36 | 79.43 | 163.8 | 284.7 | 372.5 |
| Net income 1 | 18.43 | 19.94 | 37.27 | 66.87 | 134.4 | 232.7 | 325 |
| Net Debt 1 | - | -173.8 | -179.3 | -220.4 | -307.7 | -468.1 | -625 |
| Reference price 2 | 6.59 | 12.48 | 24.71 | 51.75 | 51.55 | 51.55 | 51.55 |
| Nbr of stocks (in thousands) | 60,454 | 68,554 | 68,554 | 68,554 | 68,554 | - | - |
| Announcement Date | 17/03/23 | 14/03/24 | 12/03/25 | 12/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.11x | 5.61x | 18.01x | 1.76% | 3.53B | |
| 27.78x | 5.29x | 15.76x | 0.69% | 184B | |
| 28.88x | 10.36x | 18.62x | 0.95% | 107B | |
| 12.03x | 0.27x | 5.93x | 4.16% | 96.04B | |
| 37.74x | 4.99x | 16.9x | 1.07% | 91.42B | |
| 19.26x | 1.04x | 11.9x | 0.7% | 60.38B | |
| 19.03x | 3.19x | 12.22x | 1.41% | 59.52B | |
| 22.19x | 3.71x | 11.94x | 1.45% | 55.8B | |
| 38.42x | 4.52x | 19.28x | 0.32% | 47.04B | |
| 409.6x | 94.85x | 311.8x | - | 39.77B | |
| Average | 64.11x | 13.38x | 44.23x | 1.39% | 74.45B | |
| Weighted average by Cap. | 46.38x | 9.44x | 30.20x | 1.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6805 Stock
- Valuation Fositek Corp.
Select your edition
All financial news and data tailored to specific country editions
