|
End-of-day quote
Taiwan S.E.
27/10/2026
|
5-day change | 1st Jan Change | ||
| 941.00 TWD | -4.56% |
|
-4.18% | +491.82% |
| 09-21 | Kinsus Interconnect Technology Corp.(TWSE:3189) added to FTSE All-World Index | CI |
| 09-17 | Kinsus Interconnect Spends NT$1.4 Billion on Facilities Engineering Work | MT |
Company Valuation: Kinsus Interconnect Technology Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 105,047 | 47,315 | 45,310 | 46,123 | 72,633 | 495,822 | - | - |
| Change | - | -54.96% | -4.24% | 1.79% | 57.48% | 582.64% | - | - |
| Enterprise Value (EV) 1 | 100,202 | 41,778 | 46,299 | 47,954 | 71,958 | 503,212 | 502,493 | 489,332 |
| Change | - | -58.31% | 10.82% | 3.57% | 50.06% | 599.31% | -0.14% | -2.62% |
| P/E | 27.4x | 6.81x | 906x | 918x | 45.6x | 74.7x | 32.1x | 20.8x |
| PBR | 3.61x | 1.38x | 1.43x | 1.46x | 2.22x | 10.9x | 8.87x | 6.03x |
| PEG | - | 0.1x | -9.1x | - | 0x | 0x | 0x | 0.4x |
| Capitalization / Revenue | 2.94x | 1.14x | 1.69x | 1.51x | 1.85x | 9.16x | 5.98x | 4.07x |
| EV / Revenue | 2.81x | 1x | 1.73x | 1.57x | 1.83x | 9.3x | 6.06x | 4.02x |
| EV / EBITDA | 10.7x | 2.77x | 7.24x | 6.63x | 7.26x | 30.9x | 17.5x | 11.3x |
| EV / EBIT | 20x | 4.19x | 44.4x | 43.8x | 27x | 59.4x | 25.6x | 14.4x |
| EV / FCF | -35.7x | -36.9x | -11.9x | -17.7x | 36.4x | 65x | 31.9x | 11.3x |
| FCF Yield | -2.8% | -2.71% | -8.38% | -5.64% | 2.75% | 1.54% | 3.13% | 8.88% |
| Dividend per Share 2 | 4.5 | 6.5 | 1 | 1 | 1.75 | 5.675 | 13.74 | 20.53 |
| Rate of return | 1.93% | 6.22% | 1% | 0.99% | 1.1% | 0.6% | 1.46% | 2.18% |
| EPS 2 | 8.51 | 15.34 | 0.11 | 0.11 | 3.49 | 12.6 | 29.28 | 45.27 |
| Distribution rate | 52.9% | 42.4% | 909% | 909% | 50.1% | 45% | 46.9% | 45.4% |
| Net sales 1 | 35,673 | 41,626 | 26,832 | 30,535 | 39,351 | 54,110 | 82,890 | 121,675 |
| EBITDA 1 | 9,382 | 15,071 | 6,394 | 7,228 | 9,914 | 16,296 | 28,759 | 43,318 |
| EBIT 1 | 5,005 | 9,964 | 1,042 | 1,095 | 2,670 | 8,473 | 19,637 | 34,028 |
| Net income 1 | 3,859 | 6,977 | 47.52 | 48.89 | 1,596 | 6,636 | 16,007 | 28,222 |
| Net Debt 1 | -4,845 | -5,538 | 988.1 | 1,831 | -674.9 | 7,390 | 6,670 | -6,490 |
| Reference price 2 | 233.00 | 104.50 | 99.70 | 101.00 | 159.00 | 941.00 | 941.00 | 941.00 |
| Nbr of stocks (in thousands) | 450,844 | 452,776 | 454,467 | 456,659 | 456,813 | 526,910 | - | - |
| Announcement Date | 15/02/22 | 14/03/23 | 19/02/24 | 27/02/25 | 12/02/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 78.25x | 9.74x | 32.34x | 0.58% | 15.94B | |
| 21.6x | 12.33x | 18.59x | 0.35% | 5,216B | |
| 21.65x | 10.59x | 14.36x | 1.13% | 1,897B | |
| 35.52x | 15.06x | 22.12x | 0.79% | 1,571B | |
| 5.22x | 3.2x | 3.57x | 0.07% | 1,022B | |
| 93.08x | 16.78x | 63.65x | -.--% | 867B | |
| 3.59x | 2.2x | 2.64x | 0.26% | 700B | |
| -39.19x | 7.86x | 21.92x | -.--% | 475B | |
| 32.9x | 12.35x | 22.5x | 1.93% | 272B | |
| Average | 28.07x | 10.01x | 22.41x | 0.57% | 1,338B | |
| Weighted average by Cap. | 24.07x | 11.19x | 19.67x | 0.5% |
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
- 3189 Stock
- Valuation Kinsus Interconnect Technology Corp.
Select your edition
All financial news and data tailored to specific country editions
