Company Valuation: Acme Electronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,459 9,790 4,383 5,346 5,836 6,049
Change - 183.07% -55.23% 21.98% 9.16% 3.65%
Enterprise Value (EV) 1 4,030 10,836 6,147 6,639 7,362 7,775
Change - 168.9% -43.27% 8.01% 10.89% 5.61%
P/E 105x 167x 268x -31x 37.6x -91.1x
PBR 2.67x 7.33x 3.18x 3.02x 2.89x 3.08x
PEG - 2.1x -3.7x 0x -0x 1x
Capitalization / Revenue 1.59x 3.19x 1.43x 2.1x 1.89x 1.97x
EV / Revenue 1.86x 3.53x 2.01x 2.6x 2.38x 2.53x
EV / EBITDA 13.9x 31.5x 23.4x 422x 18.3x 26.9x
EV / EBIT 37.7x 69.8x 130x -26.7x 75.8x -116x
EV / FCF 93.1x -26.8x -8.22x -178x -12.6x -29.9x
FCF Yield 1.07% -3.74% -12.2% -0.56% -7.96% -3.35%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.18 0.32 0.0893 -0.81 0.7291 -0.3117
Distribution rate - - - - - -
Net sales 1 2,169 3,070 3,057 2,552 3,095 3,069
EBITDA 1 289.1 344.2 262.5 15.72 402.5 288.6
EBIT 1 106.8 155.2 47.42 -248.2 97.15 -66.75
Net income 1 33.39 59.33 16.35 -171.2 155.3 -66.38
Net Debt 1 571.1 1,046 1,764 1,293 1,526 1,726
Reference price 2 18.90 53.50 23.95 25.10 27.40 28.40
Nbr of stocks (in thousands) 182,994 182,994 182,994 212,994 212,994 212,994
Announcement Date 3/29/21 A 3/22/22 A 3/16/23 A 3/14/24 A 3/14/25 A 3/16/26 A
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 222M
33.9x6.09x18.85x0.65% 194B
14.74x0.32x7.28x3.45% 112B
31.43x12.41x26.42x0.39% 102B
46.36x7.37x24.1x0.81% 94.84B
79.55x7.73x37.57x0.21% 72.33B
21.47x1.23x13.8x0.52% 69.21B
77.18x9.14x38.81x0.01% 61.28B
18.34x3.09x11.76x1.45% 57.64B
36.87x8.33x25.4x1.09% 44.2B
Average 39.98x 6.19x 22.66x 0.95% 80.73B
Weighted average by Cap. 37.76x 6.11x 21.44x 1%

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. 8121 Stock
  4. Valuation Acme Electronics Corporation