Company Valuation: Infortrend Technology, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,515 5,197 5,239 5,827 8,740 9,041
Change - 47.86% 0.79% 11.23% 50% 3.44%
Enterprise Value (EV) 1 1,891 3,764 3,784 4,428 7,308 7,576
Change - 99.04% 0.54% 17.02% 65.03% 3.67%
P/E -53.9x 35.8x 24.6x 24.2x 14.5x 29.5x
PBR 0.89x 1.29x 1.27x 1.38x 1.89x 1.97x
PEG - -0x 0.5x 1.9x 0x -0.6x
Capitalization / Revenue 3.11x 4.37x 3.58x 4.19x 6.62x 7.69x
EV / Revenue 1.67x 3.16x 2.59x 3.18x 5.54x 6.44x
EV / EBITDA -231x 80.5x 15.8x 20.4x 41.3x 95.1x
EV / EBIT -62.7x 145x 17.1x 22.3x 45.8x 121x
EV / FCF -8.05x -16.9x 24.1x 1,754x -22.2x 62.5x
FCF Yield -12.4% -5.92% 4.14% 0.06% -4.5% 1.6%
Dividend per Share 2 0.3 0.4 0.6 0.7 1.3 0.8
Rate of return 2.33% 2.11% 3.13% 3.29% 4.07% 2.42%
EPS 2 -0.2383 0.53 0.78 0.88 2.2 1.12
Distribution rate -126% 75.5% 76.9% 79.5% 59.1% 71.4%
Net sales 1 1,131 1,189 1,463 1,391 1,320 1,176
EBITDA 1 -8.172 46.74 240.2 217.1 177 79.7
EBIT 1 -30.15 26.01 220.8 198.6 159.6 62.4
Net income 1 -65.42 146 214 241.4 606.1 307.9
Net Debt 1 -1,624 -1,434 -1,454 -1,398 -1,432 -1,464
Reference price 2 12.85 19.00 19.15 21.30 31.95 33.05
Nbr of stocks (in thousands) 273,552 273,552 273,552 273,552 273,552 273,552
Announcement Date 19/03/21 11/03/22 13/03/23 12/03/24 07/03/25 12/03/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 272M
18.66x1.59x12.53x0.55% 290B
5.7x2.98x3.7x-.--% 181B
18.04x7.25x12.86x0.47% 143B
14.2x5.86x10.41x0.19% 129B
20.07x1.91x9.78x1% 75.25B
27.67x4.99x15.09x0.97% 42.32B
126.5x7.81x34.44x-.--% 41.1B
12.01x0.36x10.29x5.91% 38.08B
30.24x5.31x18.05x1.39% 37.87B
Average 30.34x 4.23x 14.13x 1.16% 97.84B
Weighted average by Cap. 20.80x 3.77x 11.61x 0.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Infortrend Technology, Inc.

Historical PBR trend

Valuation ratios - PBR - Infortrend Technology, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Infortrend Technology, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Infortrend Technology, Inc.

  1. Stock Market
  2. Stocks
  3. 2495 Stock
  4. Valuation Infortrend Technology, Inc.