Company Valuation: Ingentec Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2025 2026 2027 2028
Market Cap 1 4,700 18,473 12,299 - -
Change - - -33.42% - -
Enterprise Value (EV) 1 4,700 18,473 13,892 3,931 14,182
Change - - -24.8% -71.7% 260.75%
P/E 68.9x 997x -503x 63.3x 16x
PBR - - 8.17x 1.34x 1.26x
PEG - - 2x -0x 0x
Capitalization / Revenue - - 6.88x 4.86x 1.32x
EV / Revenue - - 7.77x 1.55x 1.52x
EV / EBITDA - - 145x 8.91x 8.42x
EV / EBIT - - -695x 12.3x 9.1x
EV / FCF - - -30.3x -1.69x -1.42x
FCF Yield - - -3.3% -59% -70.4%
Dividend per Share 2 - - 3.81 3.15 3.81
Rate of return - - 1.47% 1.22% 1.47%
EPS 2 1.795 0.39 -0.5144 4.09 16.2
Distribution rate - - -741% 77% 23.5%
Net sales 1 - - 1,788 2,531 9,337
EBITDA 1 - - 96 441 1,685
EBIT 1 - - -20 320 1,558
Net income 1 67.76 18.69 -24 246 1,174
Net Debt 1 - - 1,593 -8,368 1,883
Reference price 2 123.70 389.00 259.00 259.00 259.00
Nbr of stocks (in thousands) 37,996 47,488 47,488 - -
Announcement Date 16/03/22 13/03/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-525.86x8.08x150.4x - 396M
37.3x5.1x20.71x1.03% 79.84B
29.56x4.47x19.28x2.25% 37.07B
24.5x2.93x15.13x2.14% 35.1B
16.31x1.55x9.39x1.94% 27.98B
37.62x9.23x28.09x2.43% 23.06B
10.27x2.7x5.65x3.95% 19.29B
26.66x2.77x11.32x1.6% 18.65B
16.64x1.82x7.2x1.83% 14.39B
23.07x2.75x12.64x1.48% 13.87B
Average -30.39x 4.14x 27.98x 2.07% 26.96B
Weighted average by Cap. 27.09x 4.09x 16.57x 1.87%

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

  1. Stock Market
  2. Stocks
  3. 4768 Stock
  4. Valuation Ingentec Corporation