Company Valuation: Ardentec Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 25,165 59,003 116,584 - -
Change - 134.46% 97.59% - -
Enterprise Value (EV) 1 25,165 59,003 132,481 141,181 134,432
Change - 134.46% 124.53% 6.57% -4.78%
P/E 42.1x 21x 24.1x 17.4x 14.8x
PBR - - 5.87x 4.88x 3.93x
PEG - 0x 0.3x 0.5x 0.8x
Capitalization / Revenue - 4.21x 6x 4.45x 3.82x
EV / Revenue - 4.21x 6.82x 5.38x 4.41x
EV / EBITDA - 8.8x 13.2x 9.87x 7.8x
EV / EBIT - 16.6x 21.4x 15.7x 12.7x
EV / FCF - - -16.3x -24.5x 13.2x
FCF Yield - - -6.15% -4.08% 7.57%
Dividend per Share 2 - - 6.301 7.403 10.76
Rate of return - - 2.56% 3.01% 4.37%
EPS 2 1.26 5.94 10.22 14.11 16.59
Distribution rate - - 61.7% 52.5% 64.9%
Net sales 1 - 14,028 19,431 26,226 30,492
EBITDA 1 - 6,704 10,033 14,308 17,242
EBIT 1 - 3,565 6,178 9,017 10,582
Net income 1 601.3 2,840 4,974 6,916 8,132
Net Debt 1 - - 15,897 24,597 17,848
Reference price 2 53.10 124.50 246.00 246.00 246.00
Nbr of stocks (in thousands) 473,920 473,920 473,920 - -
Announcement Date 4/24/25 A 3/6/26 A - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.63x6.71x12.99x - 3.61B
42.93x14.51x32.93x0.55% 713B
36.78x12.25x30.07x0.33% 433B
41.14x12.49x36.13x0.36% 430B
38.45x15.03x31.13x0.46% 270B
43.19x16.22x31.54x0.22% 185B
37.04x8.38x25.54x1.31% 184B
39.5x4.23x19.52x1.3% 103B
50.07x13.35x37.66x0.12% 69.5B
59.72x8.86x47.16x0.15% 66.67B
Average 41.24x 11.20x 30.47x 0.53% 245.69B
Weighted average by Cap. 41.11x 12.86x 32.06x 0.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ardentec Corporation

Historical PBR trend

Valuation ratios - PBR - Ardentec Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ardentec Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ardentec Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Ardentec Corporation
  1. Stock Market
  2. Stocks
  3. 3264 Stock
  4. Valuation Ardentec Corporation