Company Valuation: G-TECH Optoelectronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027
Market Cap 1 6,419 3,514 6,169 7,963 14,502 -
Change - - 75.54% 29.08% 82.1% -
Enterprise Value (EV) 6,419 3,514 6,169 7,963 14,502 14,502
Change - - 75.54% 29.08% 82.1% 0%
P/E - -29.7x -22.9x -12.4x 89x 916x
PBR 4.48x - - - 6.12x -
PEG - - -0.3x -0.1x -1x -10.1x
Capitalization / Revenue 2.46x - 2.85x - 6.09x 5.41x
EV / Revenue 0x - 0x - 6.09x 5.41x
EV / EBITDA - - - - - -
EV / EBIT -0x - -0x - -36.5x 264x
EV / FCF - - - - 17.9x 26.6x
FCF Yield - - - - 5.59% 3.76%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - -0.82 -1.45 -2.85 0.72 0.07
Distribution rate - - - - - -
Net sales 1 2,614 - 2,163 - 2,383 2,681
EBITDA - - -152.7 - - -
EBIT 1 -198.4 - -289.1 - -397 55
Net income 1 - -117.8 -240.8 -604.6 162 16
Net Debt - - - - - -
Reference price 2 48.34 24.35 33.25 35.20 64.10 64.10
Nbr of stocks (in thousands) 132,790 144,330 185,541 226,234 226,234 -
Announcement Date 23/03/22 13/03/24 13/03/25 11/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
90.42x - - - 458M
31.72x5.91x18.08x0.71% 204B
13.42x0.3x6.76x3.74% 112B
29.74x10.72x21.76x0.43% 94.68B
38.69x6.28x20.51x0.9% 89.79B
69.1x7.33x34.09x0.21% 80.68B
19.43x1.15x12.9x0.66% 66.23B
43.43x6.09x22.92x0.01% 60.78B
19.14x3.25x12.33x1.39% 61.81B
66.48x30.5x69.17x0.38% 44.91B
Average 42.15x 7.95x 24.28x 0.94% 81.56B
Weighted average by Cap. 34.31x 6.66x 21.12x 1.04%

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. 3149 Stock
  4. Valuation G-TECH Optoelectronics Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!