Company Valuation: Prosperity Dielectrics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 11,455 10,392 5,838 8,346 7,302 11,539
Change - -9.28% -43.82% 42.96% -12.51% 58.03%
Enterprise Value (EV) 1 10,707 9,305 5,047 7,528 6,724 10,468
Change - -13.09% -45.76% 49.16% -10.69% 55.69%
P/E 14.5x 9.13x 11.6x 18.5x 14.7x 20.7x
PBR 2.2x 1.63x 0.92x 1.23x 1.07x 1.28x
PEG - 0.2x -0.2x -1.7x 1.4x 1.7x
Capitalization / Revenue 2.2x 1.73x 1.41x 2.28x 1.96x 2.85x
EV / Revenue 2.06x 1.55x 1.22x 2.06x 1.81x 2.58x
EV / EBITDA 8.66x 5.97x 4.85x 9.38x 7.72x 10.3x
EV / EBIT 11.8x 7.9x 8.19x 19.3x 13.7x 15.4x
EV / FCF 32.4x 55.1x 21.8x 13.5x 11.8x 19.7x
FCF Yield 3.09% 1.81% 4.59% 7.39% 8.5% 5.08%
Dividend per Share 2 2 2 1.206 1.2 1.407 1.8
Rate of return 3% 3.29% 3.54% 2.46% 3.3% 2.67%
EPS 2 4.59 6.65 2.95 2.63 2.9 3.25
Distribution rate 43.6% 30.1% 40.9% 45.6% 48.5% 55.4%
Net sales 1 5,208 6,010 4,142 3,654 3,724 4,055
EBITDA 1 1,236 1,558 1,041 802.4 870.5 1,015
EBIT 1 908 1,178 616.6 390.4 490.7 680.7
Net income 1 791.3 1,144 489.6 451.4 498.1 557.6
Net Debt 1 -747.9 -1,086 -790.6 -817.7 -578.1 -1,071
Reference price 2 66.60 60.70 34.10 48.75 42.65 67.40
Nbr of stocks (in thousands) 172,000 171,200 171,200 171,200 171,200 171,200
Announcement Date 30/03/21 10/03/22 17/03/23 13/03/24 12/03/25 12/03/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.66B
31.72x5.91x18.08x0.71% 199B
13.42x0.3x6.76x3.74% 110B
29.74x10.72x21.76x0.43% 95.09B
38.69x6.28x20.51x0.9% 89.73B
69.1x7.33x34.09x0.21% 76.62B
19.43x1.15x12.9x0.66% 65.74B
43.43x6.09x22.92x0.01% 62.96B
19.14x3.25x12.33x1.39% 60.8B
66.48x30.5x69.17x0.38% 45.49B
Average 36.79x 7.95x 24.28x 0.94% 80.76B
Weighted average by Cap. 34.23x 6.70x 21.16x 1.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 6173 Stock
  4. Valuation Prosperity Dielectrics Co., Ltd.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!