Valuation Chroma ATE Inc.

Stocks

End-of-day quote Taiwan S.E. 21/10/2026			5-day change	1st Jan Change
2,010.00 ^TWD	+0.50%		-10.67%	+159.35%

08-25	Chroma Ate to Build NT$4 Billion Manufacturing Facility	MT
08-08	Chroma ATE Inc., Q2 2026 Earnings Call, Jul 30, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	83,987	76,706	90,250	173,280	328,342	851,418	-	-
Change	-	-8.67%	17.66%	92%	89.49%	159.31%	-	-
Enterprise Value (EV) ¹	84,247	73,749	89,239	172,706	325,438	842,180	835,547	819,424
Change	-	-12.46%	21%	93.53%	88.43%	158.78%	-0.79%	-1.93%
P/E	20.2x	15.1x	22.7x	33x	28.2x	43.7x	29.1x	23.6x
PBR	4.54x	3.59x	4.13x	6.97x	10.3x	20x	14.6x	10.9x
PEG	-	0.7x	-1x	1x	0x	0.7x	0.6x	1x
Capitalization / Revenue	4.78x	3.48x	4.83x	8.02x	11.6x	15.3x	10.9x	8.65x
EV / Revenue	4.79x	3.34x	4.78x	7.99x	11.5x	15.1x	10.7x	8.32x
EV / EBITDA	23x	12.9x	16.5x	27.6x	32.4x	35.9x	25.1x	18.8x
EV / EBIT	27.4x	14.6x	19.1x	31.5x	35.4x	37.2x	25.1x	19.3x
EV / FCF	55.8x	16x	49.9x	59.7x	48.7x	84.3x	38.4x	25.4x
FCF Yield	1.79%	6.25%	2%	1.68%	2.05%	1.19%	2.6%	3.93%
Dividend per Share ²	7	8	6.6	9	19.5	23.2	34.72	54.27
Rate of return	3.5%	4.42%	3.1%	2.2%	2.52%	1.15%	1.73%	2.7%
EPS ²	9.89	12	9.37	12.38	27.51	46	69.03	85.04
Distribution rate	70.8%	66.7%	70.4%	72.7%	70.9%	50.4%	50.3%	63.8%
Net sales ¹	17,584	22,067	18,676	21,604	28,311	55,776	77,859	98,464
EBITDA ¹	3,669	5,723	5,419	6,257	10,038	23,484	33,274	43,541
EBIT ¹	3,075	5,039	4,673	5,482	9,198	22,615	33,286	42,419
Net income ¹	4,179	5,106	3,979	5,264	11,692	19,643	29,769	39,676
Net Debt ¹	260.1	-2,958	-1,011	-573.7	-2,904	-9,238	-15,871	-31,994
Reference price ²	200.00	181.00	213.00	409.00	775.00	2,010.00	2,010.00	2,010.00
Nbr of stocks (in thousands)	419,936	423,792	423,710	423,667	423,667	423,591	-	-
Announcement Date	2/23/22 A	2/27/23 A	2/26/24 A	2/24/25 A	2/25/26 A	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHROMA ATE INC.	44.24x	15.27x	36.72x	1.17%	25.94B
SIEMENS AG	23.96x	2.86x	15.7x	2.15%	225B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.86x	1.52x	7x	3.92%	181B
SCHNEIDER ELECTRIC SE	25.36x	3.32x	15.22x	1.91%	155B
EATON CORPORATION PLC	33.94x	5.05x	21.23x	1.16%	148B
DELTA ELECTRONICS, INC.	39.47x	5.25x	23.55x	1.26%	128B
TRANE TECHNOLOGIES PLC	30.45x	4.38x	21.48x	0.89%	102B
DELTA ELECTRONICS (THAILAND)	88.01x	10.89x	62.26x	0.36%	90.91B
JOHNSON CONTROLS INTERNATIONAL PLC	30.91x	3.85x	20.69x	1.1%	89.61B
EMERSON ELECTRIC CO.	32.87x	5.29x	18.41x	1.38%	89.5B
Average	36.21x	5.77x	24.22x	1.53%	123.4B
Weighted average by Cap.	32.14x	4.46x	20.74x	1.78%