Company Valuation: Easy Field Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,551 1,306 930.9 950.5 3,336 4,128
Change - -15.78% -28.71% 2.11% 250.92% 23.75%
Enterprise Value (EV) 1 1,669 2,133 1,640 1,718 3,759 4,525
Change - 27.79% -23.11% 4.76% 118.83% 20.37%
P/E -32x -11.9x 19.1x -13.7x 111x -52.8x
PBR 1.31x 1.41x 0.97x 1.13x 2.94x 3.25x
PEG - -0x -0x 0x -1x 0x
Capitalization / Revenue 1.15x 0.73x 0.58x 0.87x 1.97x 2.93x
EV / Revenue 1.23x 1.18x 1.03x 1.57x 2.22x 3.21x
EV / EBITDA 29.7x -57.3x 23.6x -48.4x 38.6x -230x
EV / EBIT -42.3x -19.5x 54.3x -22.1x 72.8x -65.6x
EV / FCF 20.2x -3.55x 20.4x 34.5x -185x 87x
FCF Yield 4.95% -28.2% 4.9% 2.9% -0.54% 1.15%
Dividend per Share 2 0.5 - 1 0.5 1.002 -
Rate of return 1.56% - 4.68% 2.29% 1.31% -
EPS 2 -1 -2.521 1.12 -1.587 0.69 -1.613
Distribution rate -50% - 89.3% -31.5% 145% -
Net sales 1 1,354 1,800 1,597 1,095 1,697 1,410
EBITDA 1 56.23 -37.2 69.52 -35.53 97.42 -19.65
EBIT 1 -39.42 -109.3 30.22 -77.6 51.64 -68.94
Net income 1 -42.19 -109.9 48.96 -69.21 30.3 -78.38
Net Debt 1 118.2 826.6 708.9 767.4 423.7 397.3
Reference price 2 32.00 29.95 21.35 21.80 76.50 85.10
Nbr of stocks (in thousands) 48,456 43,602 43,602 43,602 43,602 48,505
Announcement Date 3/15/21 A 3/31/22 A 3/29/23 A 3/15/24 A 3/19/25 A 3/27/26 A
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 90.97M
16.73x1.77x10.41x0.84% 18.37B
29.23x6.09x18.99x1.13% 16.57B
22.07x2.63x15.93x1.47% 8.1B
53.41x6.2x36.35x0.32% 7.53B
53.69x5.72x22.71x - 6.95B
15.08x1.17x8.89x4.84% 5.6B
7.85x1.26x5.17x4.59% 4.12B
11.04x0.52x4.78x2.73% 4.07B
22.02x2.9x11.2x2.28% 4.06B
Average 25.68x 3.14x 14.93x 2.27% 7.55B
Weighted average by Cap. 26.50x 3.54x 15.95x 1.68%

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. 6425 Stock
  4. Valuation Easy Field Corporation