Company Valuation: General Interface Solution (GIS) Holding Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 34,470 29,739 22,304 17,100 14,282 23,686
Change - -13.73% -25% -23.33% -16.48% 65.85%
Enterprise Value (EV) 27,888 25,809 9,169 3,093 14,282 23,686
Change - -7.46% -64.47% -66.27% 361.72% 65.85%
P/E 7.95x 8.74x -8.14x 110x -54.1x 54x
PBR 1.08x 0.89x 0.77x 0.57x 0.48x 0.77x
PEG - -0.4x 0x -1x 0x -0x
Capitalization / Revenue 0.26x 0.24x 0.31x 0.24x 0.21x 0.33x
EV / Revenue 0x 0x 0x 0x 0x 0.33x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x -0x -0x -0x -312x
EV / FCF -0x -0x 0x 0x -0x -14.5x
FCF Yield -11% -0.83% 18.9% 8.5% -7.93% -6.89%
Dividend per Share 2 5 - - - - -
Rate of return 4.9% - - - - -
EPS 2 12.83 10.07 -8.11 0.46 -0.79 1.26
Distribution rate 39% - - - - -
Net sales 1 132,378 125,461 71,345 69,986 66,784 72,127
EBITDA 8,591 8,812 62.97 3,586 2,866 -
EBIT 1 3,743 2,989 -4,945 -401.3 -438.1 -76
Net income 1 4,384 3,444 -2,741 156.3 -262.9 422
Net Debt -6,582 -3,930 -13,135 -14,007 - -
Reference price 2 102.00 88.00 66.00 50.60 42.75 68.00
Nbr of stocks (in thousands) 337,940 337,940 337,940 337,940 334,076 334,076
Announcement Date 04/03/22 24/02/23 27/02/24 24/02/25 06/03/26 -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
53.97x - - - 713M
74.65x10.88x52.39x1.01% 63.74B
35.72x1.68x19.11x-.--% 53.75B
29.62x2.43x11.74x1.11% 41.98B
30.75x4.66x18.63x-.--% 28.92B
33.45x2.04x14.57x1.61% 27.59B
9.12x5.26x10.12x2.16% 22.38B
33.88x5.21x20.82x0.68% 19.49B
39.78x2.29x20.89x0.43% 20.59B
26.22x0.93x10.44x0.29% 14.37B
Average 36.72x 3.93x 19.86x 0.81% 29.35B
Weighted average by Cap. 40.31x 4.63x 23.95x 0.79%

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. 6456 Stock
  4. Valuation General Interface Solution (GIS) Holding Limited