|
Market Closed -
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 08-12 | Pegatron to Sign MOU with MP International for Taiwan Land Project | MT |
| 08-12 | Pegatron Corp Gets Board Nod to Raise Up To $500 Million Through Bond Issue | 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 | 236,278 | - | - |
| Change | - | -8.16% | 37.31% | 5.22% | -24.82% | 28.41% | - | - |
| Enterprise Value (EV) 1 | 178,626 | 169,395 | 188,017 | 161,467 | 118,277 | 172,968 | 166,848 | 177,448 |
| Change | - | -5.17% | 10.99% | -14.12% | -26.75% | 46.24% | -3.54% | 6.35% |
| P/E | 9.07x | 11.3x | 14.8x | 14.5x | 12.7x | 15.9x | 12.4x | 10.6x |
| PBR | 1.11x | - | 1.23x | 1.18x | 0.88x | 1.12x | 1.08x | 1.03x |
| PEG | - | -0.4x | 2.76x | 1.94x | -0.8x | 5.47x | 0.4x | 0.6x |
| Capitalization / Revenue | 0.15x | 0.13x | 0.19x | 0.22x | 0.16x | 0.2x | 0.16x | 0.14x |
| EV / Revenue | 0.14x | 0.13x | 0.15x | 0.14x | 0.11x | 0.15x | 0.11x | 0.1x |
| EV / EBITDA | 5.86x | 4.21x | 6.25x | 5.73x | 4.49x | 4.87x | 3.84x | 3.4x |
| EV / EBIT | 10.6x | 6.67x | 12.7x | 12.9x | 10.2x | 9.49x | 6.34x | 5.28x |
| EV / FCF | 5.46x | - | 2.67x | 4.67x | -95.1x | -12.6x | 21.1x | 14.2x |
| FCF Yield | 18.3% | - | 37.4% | 21.4% | -1.05% | -7.96% | 4.74% | 7.02% |
| Dividend per Share 2 | 4.5 | - | 4 | 4.5 | - | 3.992 | 4.836 | 5.033 |
| Rate of return | 6.51% | - | 4.58% | 4.9% | - | 4.52% | 5.48% | 5.7% |
| EPS 2 | 7.62 | 5.6 | 5.9 | 6.34 | 5.39 | 5.547 | 7.135 | 8.36 |
| Distribution rate | 59.1% | - | 67.8% | 71% | - | 72% | 67.8% | 60.2% |
| Net sales 1 | 1,263,720 | 1,317,599 | 1,256,783 | 1,125,349 | 1,117,160 | 1,187,051 | 1,467,160 | 1,743,763 |
| EBITDA 1 | 30,505 | 40,194 | 30,083 | 28,202 | 26,338 | 35,547 | 43,416 | 52,228 |
| EBIT 1 | 16,854 | 25,385 | 14,753 | 12,501 | 11,609 | 18,229 | 26,310 | 33,582 |
| Net income 1 | 20,546 | 15,096 | 15,713 | 16,877 | 14,403 | 14,719 | 19,627 | 24,070 |
| Net Debt 1 | -5,811 | - | -44,581 | -83,280 | -65,721 | -63,310 | -69,430 | -58,830 |
| Reference price 2 | 69.10 | 63.50 | 87.30 | 91.90 | 68.60 | 88.30 | 88.30 | 88.30 |
| Nbr of stocks (in thousands) | 2,669,132 | 2,667,634 | 2,664,346 | 2,663,188 | 2,682,200 | 2,675,852 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.22x | 1.87x | 14.79x | 0.47% | 346B | |
| 22.48x | 9.07x | 16.09x | 0.39% | 176B | |
| 19.78x | 1.89x | 9.65x | 1.01% | 74.18B | |
| 16.95x | 0.43x | 7.84x | 1.89% | 49.34B | |
| 30.24x | 5.28x | 18x | 1.37% | 38.33B | |
| 33.73x | 20.56x | 25.47x | 1.32% | 35B | |
| 13.52x | 0.59x | 7.21x | 3.55% | 30.5B | |
| 12.01x | 0.63x | 9.35x | 5.6% | 21.61B | |
| 16.52x | 0.32x | 9.43x | 0.73% | 20.99B | |
| Average | 20.83x | 4.52x | 13.09x | 1.81% | 87.89B | |
| Weighted average by Cap. | 21.85x | 4.25x | 14.21x | 0.94% |
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
- PGTRF Stock
- Valuation Pegatron Corporation
Select your edition
All financial news and data tailored to specific country editions
