Company Valuation: Ingentec Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2025 2026 2027 2028
Market Cap 1 4,700 18,473 15,183 - -
Change - - -17.81% - -
Enterprise Value (EV) 1 4,700 18,473 16,776 6,815 17,066
Change - - -9.19% -59.38% 150.42%
P/E 68.9x 997x -622x 78.2x 19.7x
PBR - - 10.1x 1.65x 1.55x
PEG - - 3x -0x 0x
Capitalization / Revenue - - 8.49x 6x 1.63x
EV / Revenue - - 9.38x 2.69x 1.83x
EV / EBITDA - - 175x 15.5x 10.1x
EV / EBIT - - -839x 21.3x 11x
EV / FCF - - -36.6x -2.94x -1.71x
FCF Yield - - -2.73% -34% -58.5%
Dividend per Share 2 - - 3.754 3.103 3.754
Rate of return - - 1.19% 0.99% 1.19%
EPS 2 1.768 0.3842 -0.5068 4.03 15.96
Distribution rate - - -741% 77% 23.5%
Net sales 1 - - 1,788 2,531 9,337
EBITDA 1 - - 96 441 1,685
EBIT 1 - - -20 320 1,558
Net income 1 67.76 18.69 -24 246 1,174
Net Debt 1 - - 1,593 -8,368 1,883
Reference price 2 121.88 383.25 315.00 315.00 315.00
Nbr of stocks (in thousands) 38,566 48,200 48,200 - -
Announcement Date 3/16/22 A 3/13/26 A - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-608.72x9.21x171.49x - 466M
35.8x4.91x19.9x1.08% 76.16B
29.42x4.43x19.13x2.26% 36.62B
25x2.97x15.42x2.08% 35.95B
14.14x1.37x8.4x2.24% 25.64B
37.3x9.17x27.48x2.33% 22.98B
9.89x2.71x5.35x2.76% 20.51B
24.12x2.61x10.62x1.88% 17.35B
23.26x2.8x12.83x1.45% 14.15B
15.57x1.72x6.78x1.93% 14.52B
Average -39.42x 4.19x 29.74x 2% 26.43B
Weighted average by Cap. 25.78x 4.00x 16.16x 1.85%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 4768 Stock
  4. Valuation Ingentec Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!