Company Valuation: Highpoint Service Network Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 559.2 940.2 972.6 582.7
Change - 68.12% 3.45% -40.08%
Enterprise Value (EV) 1 382.5 819.4 793.8 272.4
Change - 114.22% -3.12% -65.68%
P/E 25.9x 39.2x 30x 17.9x
PBR 2.81x 4.64x 4.09x 1.99x
PEG 0.4x 3.5x 0.9x 35.8x
Capitalization / Revenue 0.75x 1.04x 0.82x 0.48x
EV / Revenue 0.51x 0.91x 0.67x 0.22x
EV / EBITDA 11.4x 19.7x 14.1x 5.29x
EV / EBIT 13.5x 23.2x 15.9x 5.86x
EV / FCF 17.1x -26.2x 11.4x 3.56x
FCF Yield 5.86% -3.82% 8.8% 28.1%
Dividend per Share 2 1 1.1 1.5 1.5
Rate of return 2.9% 1.9% 2.5% 4.17%
EPS 2 1.33 1.48 2 2.01
Distribution rate 75.2% 74.3% 75% 74.6%
Net sales 1 744.4 904.1 1,193 1,211
EBITDA 1 33.58 41.7 56.15 51.53
EBIT 1 28.29 35.32 49.88 46.47
Net income 1 22.28 24.57 33.08 33.41
Net Debt 1 -176.7 -120.7 -178.8 -310.3
Reference price 2 34.50 58.00 60.00 35.95
Nbr of stocks (in thousands) 16,210 16,210 16,210 16,210
Announcement Date 3/13/23 A 5/14/24 A 3/25/25 A 3/13/26 A
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18.07M
28.72x14.64x20.81x0.75% 661B
35.48x6.5x23.08x1.01% 78.15B
-102x23.18x55.75x-.--% 63.67B
22.48x4.44x9.77x0.75% 64.37B
10.43x1.39x7.15x1.06% 45.39B
44.98x1.66x9.29x-.--% 44.76B
19.3x3.31x7.89x1.64% 30.98B
19.55x6x11.44x-.--% 25.59B
9.63x2.55x6.15x-.--% 24.13B
Average 9.84x 7.08x 16.81x 0.58% 103.76B
Weighted average by Cap. 19.77x 11.95x 20.39x 0.7%

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. 6884 Stock
  4. Valuation Highpoint Service Network Corporation