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 49,820 -
Change - 61.09% 40.01% -18.35% 55.08% -
Enterprise Value (EV) 17,443 28,100 39,342 32,125 49,820 49,820
Change - 61.09% 40.01% -18.35% 55.08% 0%
P/E 15.8x - 18.9x 15x 17.5x 16.2x
PBR - 1.97x - 1.76x - -
PEG - - - 4.58x 0.5x 1.92x
Capitalization / Revenue - 0.8x - 0.73x 0.88x 0.77x
EV / Revenue - 0x - 0x 0.88x 0.77x
EV / EBITDA - - - 0x 11.9x 11.1x
EV / EBIT - 0x - - 21.6x 16.8x
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 69.50 112.00 144.50 118.00 183.00 183.00
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.($)
17.46x - - - 1.57B
27.01x9.07x16.08x1.03% 25.3B
20.45x3.79x9.52x1.33% 19.22B
26.42x0.85x8.48x1.35% 13.81B
20.78x0.8x10.65x2.8% 8.71B
16.16x1.46x8.09x1.24% 5.19B
22.77x1.63x10.81x2.19% 4.66B
78.62x3.03x53.27x0.6% 2.4B
41.57x1.08x18.8x0.5% 1.89B
17.63x - - 1.96% 1.36B
Average 28.89x 2.71x 16.96x 1.44% 8.41B
Weighted average by Cap. 25.34x 4.25x 13.00x 1.41%

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. 6214 Stock
  4. Valuation Systex Corporation