Company Valuation: Systex Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 17,443 28,100 39,342 32,125 55,265 -
Change - 61.09% 40.01% -18.35% 72.03% -
Enterprise Value (EV) 17,443 28,100 39,342 32,125 55,265 55,265
Change - 61.09% 40.01% -18.35% 72.03% 0%
P/E 15.8x - 18.9x 15x 19.4x 17.9x
PBR - 1.97x - 1.76x - -
PEG - - - 4.58x 0.6x 2.13x
Capitalization / Revenue - 0.8x - 0.73x 0.98x 0.86x
EV / Revenue - 0x - 0x 0.98x 0.86x
EV / EBITDA - - - 0x 13.2x 12.3x
EV / EBIT - 0x - - 23.9x 18.6x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - 5.2 - -
Rate of return - - - 4.41% - -
EPS 2 4.39 - 7.64 7.89 10.45 11.33
Distribution rate - - - 65.9% - -
Net sales 1 - 35,184 - 43,969 56,533 64,305
EBITDA 1 - - - 2,241 4,182 4,502
EBIT 1 - 1,470 - - 2,310 2,972
Net income 1 1,091 - 1,957 2,149 2,846 3,084
Net Debt - - - - - -
Reference price 2 69.50 112.00 144.50 118.00 203.00 203.00
Nbr of stocks (in thousands) 250,983 250,893 272,265 272,243 272,243 -
Announcement Date 22/02/23 29/02/24 27/02/25 04/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.43x - - - 1.7B
25.03x4.04x14.03x2.7% 237B
23.05x4.84x11.87x0.72% 198B
16.05x1.83x9.4x2.95% 139B
-565.49x40.19x165.11x-.--% 117B
-134.06x18.45x101.45x-.--% 119B
16.28x2.93x11.32x4.94% 95.11B
22.8x5.91x14.51x2.48% 68.03B
15.27x2.22x9.43x4.99% 49.59B
25.04x2.08x13.19x1.24% 49.17B
Average -53.66x 9.17x 38.92x 2.22% 107.29B
Weighted average by Cap. -59.75x 9.29x 38.74x 2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Systex Corporation

Historical PBR trend

Valuation ratios - PBR - Systex Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Systex Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Systex Corporation

  1. Stock Market
  2. Stocks
  3. 6214 Stock
  4. Valuation Systex Corporation