|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 84.40 TWD | +4.84% |
|
-4.52% | +23.03% |
| 07-30 | Pegatron OKs $50 Million Capital Reduction in Subsidiary | MT |
| 07-16 | Pegatron Unit to Dispose of China Property for 170 Million Yuan | MT |
Company Valuation: Pegatron Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 184,437 | 169,395 | 232,597 | 244,747 | 183,999 | 226,365 | - | - |
| Change | - | -8.16% | 37.31% | 5.22% | -24.82% | 23.02% | - | - |
| Enterprise Value (EV) 1 | 178,626 | 169,395 | 188,017 | 161,467 | 118,277 | 163,066 | 158,394 | 152,147 |
| Change | - | -5.17% | 10.99% | -14.12% | -26.75% | 37.87% | -2.87% | -3.94% |
| P/E | 9.07x | 11.3x | 14.8x | 14.5x | 12.7x | 15.5x | 13.1x | 12.2x |
| PBR | 1.11x | - | 1.23x | 1.18x | 0.88x | 1.07x | 1.03x | 0.97x |
| PEG | - | -0.4x | 2.76x | 1.94x | -0.8x | 19.35x | 0.7x | 1.68x |
| Capitalization / Revenue | 0.15x | 0.13x | 0.19x | 0.22x | 0.16x | 0.19x | 0.16x | 0.15x |
| EV / Revenue | 0.14x | 0.13x | 0.15x | 0.14x | 0.11x | 0.14x | 0.11x | 0.1x |
| EV / EBITDA | 5.86x | 4.21x | 6.25x | 5.73x | 4.49x | 5.3x | 4.11x | 3.39x |
| EV / EBIT | 10.6x | 6.67x | 12.7x | 12.9x | 10.2x | 10x | 6.83x | 5.83x |
| EV / FCF | 5.46x | - | 2.67x | 4.67x | -95.1x | 5.94x | 6.45x | -5.64x |
| FCF Yield | 18.3% | - | 37.4% | 21.4% | -1.05% | 16.8% | 15.5% | -17.7% |
| Dividend per Share 2 | 4.5 | - | 4 | 4.5 | - | 4.213 | 4.402 | 4.756 |
| Rate of return | 6.51% | - | 4.58% | 4.9% | - | 4.99% | 5.22% | 5.63% |
| EPS 2 | 7.62 | 5.6 | 5.9 | 6.34 | 5.39 | 5.433 | 6.435 | 6.902 |
| Distribution rate | 59.1% | - | 67.8% | 71% | - | 77.5% | 68.4% | 68.9% |
| Net sales 1 | 1,263,720 | 1,317,599 | 1,256,783 | 1,125,349 | 1,117,160 | 1,177,733 | 1,384,700 | 1,537,687 |
| EBITDA 1 | 30,505 | 40,194 | 30,083 | 28,202 | 26,338 | 30,741 | 38,518 | 44,838 |
| EBIT 1 | 16,854 | 25,385 | 14,753 | 12,501 | 11,609 | 16,303 | 23,181 | 26,104 |
| Net income 1 | 20,546 | 15,096 | 15,713 | 16,877 | 14,403 | 14,654 | 17,635 | 19,186 |
| Net Debt 1 | -5,811 | - | -44,581 | -83,280 | -65,721 | -63,298 | -67,970 | -74,217 |
| Reference price 2 | 69.10 | 63.50 | 87.30 | 91.90 | 68.60 | 84.40 | 84.40 | 84.40 |
| Nbr of stocks (in thousands) | 2,669,132 | 2,667,634 | 2,664,346 | 2,663,188 | 2,682,200 | 2,682,044 | - | - |
| Announcement Date | 10/03/22 | 16/03/23 | 15/03/24 | 13/03/25 | 11/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.53x | 0.14x | 5.3x | 4.99% | 7.01B | |
| 23.8x | 1.63x | 15.14x | 0.61% | 262B | |
| 65.03x | 16.28x | 44.28x | 0.34% | 194B | |
| 21.38x | 1.73x | 9.08x | 1.18% | 63.43B | |
| 16.14x | 0.34x | 6.38x | 2% | 37.74B | |
| 24.02x | 3.88x | 14.69x | 1.37% | 28.18B | |
| 12.04x | 0.52x | 6.39x | 4.4% | 24.94B | |
| 36.56x | 19.68x | 26.82x | 1.42% | 23.17B | |
| 16.1x | 0.3x | 8.94x | 0.75% | 20.45B | |
| 14.63x | 0.58x | 11.48x | 4.84% | 18.63B | |
| Average | 24.52x | 4.51x | 14.85x | 2.19% | 67.98B | |
| Weighted average by Cap. | 34.38x | 6.34x | 22.09x | 1.03% |
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
- 4938 Stock
- Valuation Pegatron Corporation
Select your edition
All financial news and data tailored to specific country editions
