Company Valuation: Unifosa Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 943.8 1,287 742.2 1,127 1,214 841.2
Change - 36.41% -42.35% 51.85% 7.72% -30.72%
Enterprise Value (EV) 1 676.7 1,068 576.5 1,053 1,160 707.3
Change - 57.89% -46.04% 82.67% 10.14% -39.02%
P/E -14.8x -18.1x -13.2x -16.6x -18.3x -24.8x
PBR 1.38x 2.07x 1.33x 2.06x 2.51x 1.86x
PEG - -1.5x 0.6x -0.8x 8.94x 0.5x
Capitalization / Revenue 2.15x 3.91x 2.1x 4.22x 4.13x 3.45x
EV / Revenue 1.54x 3.25x 1.63x 3.94x 3.95x 2.9x
EV / EBITDA -11.8x -18.8x -9.89x -14x -20.5x -11.2x
EV / EBIT -10.1x -15.5x -8.07x -12.2x -17.9x -10.1x
EV / FCF -6.35x -41.4x -14.8x -36.1x -78.3x 26.2x
FCF Yield -15.8% -2.42% -6.78% -2.77% -1.28% 3.81%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.611 -1.802 -1.419 -1.717 -1.681 -0.8583
Distribution rate - - - - - -
Net sales 1 438.8 329 353.7 267.2 293.7 243.8
EBITDA 1 -57.37 -56.77 -58.31 -75.46 -56.58 -63.1
EBIT 1 -67.04 -69.14 -71.4 -86.63 -64.84 -70.36
Net income 1 -63.62 -71.18 -56.06 -67.43 -66.42 -33.74
Net Debt 1 -267.1 -219 -165.7 -73.95 -54.2 -133.9
Reference price 2 23.89 32.59 18.79 28.53 30.74 21.29
Nbr of stocks (in thousands) 39,500 39,500 39,500 39,500 39,500 39,500
Announcement Date 19/03/21 18/03/22 20/03/23 08/03/24 25/02/25 13/03/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.02M
18.67x10.61x15.99x0.41% 4,507B
19.33x9.42x12.72x1.27% 1,689B
31.71x13.46x19.77x0.88% 1,402B
3.97x2.32x2.6x0.09% 781B
73.66x13.94x50.99x-.--% 736B
3.09x1.88x2.26x2.6% 605B
-27.35x5.29x14.91x-.--% 299B
30.63x11.51x20.93x2.08% 253B
Average 19.21x 8.55x 17.52x 0.92% 1,141B
Weighted average by Cap. 21.42x 9.76x 16.74x 0.72%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Unifosa Corp.

Historical PBR trend

Valuation ratios - PBR - Unifosa Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Unifosa Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Unifosa Corp.

  1. Stock Market
  2. Stocks
  3. 8277 Stock
  4. Valuation Unifosa Corp.