Company Valuation: Apex Dynamics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027
Market Cap 1 20,493 17,036 74,479 52,272 37,841 -
Change - - 337.18% -29.82% -27.61% -
Enterprise Value (EV) 20,493 17,036 74,479 52,272 37,841 37,841
Change - - 337.18% -29.82% -27.61% 0%
P/E 23.8x 19.5x 65.7x 54.3x 38.9x 34.7x
PBR - - - - - -
PEG - - 2.2x -3.6x 6.22x 2.9x
Capitalization / Revenue 6.23x - 25.2x 17.4x 11.2x 10.3x
EV / Revenue 0x - 0x 0x 11.2x 10.3x
EV / EBITDA - - 0x 0x 24.4x 22.3x
EV / EBIT - - 0x 0x 33.1x 29.3x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 11.82 10.89 14.15 12 12.75 14.28
Distribution rate - - - - - -
Net sales 1 3,291 - 2,959 2,998 3,380 3,672
EBITDA 1 - - 1,290 1,227 1,551 1,699
EBIT 1 - - 994.9 942.3 1,143 1,291
Net income 1 - 873.2 1,134 961.8 1,023 1,145
Net Debt - - - - - -
Reference price 2 281.00 212.50 929.00 652.00 495.50 495.50
Nbr of stocks (in thousands) 72,928 80,171 80,171 80,171 80,171 -
Announcement Date 3/28/22 A 2/27/24 A 2/21/25 A 2/26/26 A - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
38.86x - - - 1.25B
38.72x6.61x24.54x0.69% 133B
29.67x5.54x19.23x2.03% 38.2B
32.48x4.31x16.27x0.1% 31.94B
24.35x4.08x12.91x1.38% 30.62B
25.66x3.12x13.44x1.46% 27.43B
116.7x41.98x96.02x0.31% 28.85B
22.8x3.3x14.24x1.03% 27.81B
26.01x3.27x15.98x1.74% 24.33B
Average 39.47x 9.03x 26.58x 1.09% 38.14B
Weighted average by Cap. 39.17x 8.25x 25.83x 0.98%

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. 4583 Stock
  4. Valuation Apex Dynamics, Inc.