Company Valuation: Qisda Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 59,889 55,365 94,406 64,974 37,142 45,519 -
Change - -7.55% 70.52% -31.18% -42.84% 22.55% -
Enterprise Value (EV) 92,123 82,737 128,637 114,658 90,348 45,519 45,519
Change - -10.19% 55.48% -10.87% -21.2% -49.62% 0%
P/E 7.3x 6.8x 31.8x 30.5x 36.7x 22.5x 15.1x
PBR 1.44x 1.36x 2.55x 1.85x 1.3x 1.11x 1.04x
PEG - -9.45x -0.5x -1.1x -0.7x 0x 0.3x
Capitalization / Revenue 0.27x 0.23x 0.46x 0.32x 0.18x 0.21x 0.2x
EV / Revenue 0x 0x 0x 0x 0x 0.21x 0.2x
EV / EBITDA 0x 0x 0x 0x 0x 3.96x 3.61x
EV / EBIT 0x 0x 0x 0x 0x 15.5x 9.4x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 3.049 2.439 1.463 1.354 - - -
Rate of return 8.21% 7.1% 2.5% 3.3% - - -
EPS 2 5.085 5.049 1.841 1.341 0.64 1.28 1.91
Distribution rate 60% 48.3% 79.5% 101% - - -
Net sales 1 225,961 239,837 203,595 201,666 207,905 212,571 225,332
EBITDA 1 12,157 11,167 10,711 10,496 9,668 11,482 12,596
EBIT 1 7,361 5,852 5,011 4,520 3,191 2,934 4,840
Net income 1 8,308 8,252 2,976 2,164 1,143 2,015 3,016
Net Debt 32,235 27,372 34,232 49,684 53,206 - -
Reference price 2 37.13 34.33 58.54 40.98 23.50 28.80 28.80
Nbr of stocks (in thousands) 1,612,761 1,612,761 1,612,761 1,585,678 1,580,507 1,580,507 -
Announcement Date 08/03/22 07/03/23 05/03/24 05/03/25 11/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.5x - - - 1.43B
25.68x1.76x16.25x0.57% 286B
24.76x9.99x17.99x0.35% 193B
23.86x1.89x9.9x1.06% 70.78B
16.19x0.41x7.46x1.98% 47.12B
38.54x23.61x29.24x1.15% 40.06B
28.97x4.85x16.82x1.28% 35.32B
13.11x0.56x6.87x4.04% 27.17B
11.78x0.62x9.27x5.64% 21.48B
15.75x0.3x8.77x0.77% 20B
Average 22.11x 4.89x 13.62x 1.87% 74.17B
Weighted average by Cap. 24.38x 5.04x 15.52x 0.99%

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. 2352 Stock
  4. Valuation Qisda Corporation