|
End-of-day quote
Taipei Exchange
20/08/2026
|
5-day change | 1st Jan Change | ||
| 580.00 TWD | +9.85% |
|
+17.41% | +87.10% |
| 05-06 | IntelliEPI Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 03-12 | IntelliEPI Inc. Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
Company Valuation: IntelliEPI Inc. (Cayman)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Market Cap 1 | 2,571 | 3,296 | 12,396 | 23,192 | - |
| Change | - | - | 276.06% | 87.1% | - |
| Enterprise Value (EV) 1 | 2,571 | 3,296 | 12,396 | 23,061 | 23,014 |
| Change | - | - | 276.06% | 86.04% | -0.2% |
| P/E | 29.4x | -25x | 188x | 66.6x | 57.4x |
| PBR | - | - | - | 10.1x | 8.44x |
| PEG | - | - | -1x | 0x | 3.6x |
| Capitalization / Revenue | - | - | - | 16.3x | 12.6x |
| EV / Revenue | - | - | - | 16.2x | 12.5x |
| EV / EBITDA | - | - | - | 44.1x | 31x |
| EV / EBIT | - | - | - | 57.8x | 37.2x |
| EV / FCF | - | - | - | 391x | 120x |
| FCF Yield | - | - | - | 0.26% | 0.83% |
| Dividend per Share 2 | - | - | - | 3.61 | 6.3 |
| Rate of return | - | - | - | 0.62% | 1.09% |
| EPS 2 | 2.43 | -3.58 | 1.65 | 8.71 | 10.11 |
| Distribution rate | - | - | - | 41.4% | 62.3% |
| Net sales 1 | - | - | - | 1,427 | 1,844 |
| EBITDA 1 | - | - | - | 523.5 | 742.5 |
| EBIT 1 | - | - | - | 399 | 618.5 |
| Net income 1 | 87.62 | -131.7 | 65.3 | 332.5 | 503 |
| Net Debt 1 | - | - | - | -131 | -178 |
| Reference price 2 | 71.40 | 89.60 | 310.00 | 580.00 | 580.00 |
| Nbr of stocks (in thousands) | 36,002 | 36,787 | 39,986 | 39,986 | - |
| Announcement Date | 23/03/22 | 12/03/25 | 11/03/26 | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 60.62x | 14.7x | 40.08x | - | 726M | |
| 55.86x | 8.97x | 45.12x | 1.45% | 185B | |
| 55.66x | 9.37x | 16.68x | -.--% | 103B | |
| 50.8x | 10.83x | 37.71x | 1.08% | 67.14B | |
| 51.96x | 9.76x | 34.43x | 0.85% | 58.55B | |
| 52.69x | - | - | 0.19% | 53.57B | |
| 8100x | 76.61x | 2432.08x | - | 42.35B | |
| 26.12x | 7.18x | 20.12x | 1.3% | 36.06B | |
| 45.38x | 7.58x | 30.74x | 0.97% | 34.94B | |
| 33.98x | 7.87x | 25.98x | 0.58% | 32.71B | |
| Average | 853.31x | 16.99x | 298.10x | 0.8% | 61.37B | |
| Weighted average by Cap. | 606.23x | 14.20x | 214.74x | 0.88% |
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
- 4971 Stock
- Valuation IntelliEPI Inc. (Cayman)
Select your edition
All financial news and data tailored to specific country editions
