|
End-of-day quote
Taiwan S.E.
10/09/2026
|
5-day change | 1st Jan Change | ||
| 204.00 TWD | +9.97% |
|
+14.29% | +244.01% |
Company Valuation: InnoCare Optoelectronics Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Market Cap 1 | 5,493 | 3,006 | 3,431 | 2,519 | 2,464 |
| Change | - | -45.28% | 14.17% | -26.59% | -2.19% |
| Enterprise Value (EV) 1 | 5,073 | 2,888 | 2,950 | 1,899 | 1,730 |
| Change | - | -43.08% | 2.17% | -35.65% | -8.87% |
| P/E | 28.6x | 16.1x | 30x | 16.7x | 15.6x |
| PBR | 8.63x | 3.68x | 2.67x | 1.82x | 1.69x |
| PEG | 4.69x | -3.27x | -0.7x | 0.6x | 3.79x |
| Capitalization / Revenue | 2.83x | 1.59x | 1.87x | 1.27x | 1.07x |
| EV / Revenue | 2.61x | 1.53x | 1.61x | 0.95x | 0.75x |
| EV / EBITDA | 31.8x | 20.5x | 30.8x | 19.4x | 8.72x |
| EV / EBIT | 48.4x | 33.5x | 94.7x | 56.8x | 12.8x |
| EV / FCF | -11.9x | -6.25x | -155x | 470x | 10.2x |
| FCF Yield | -8.37% | -16% | -0.65% | 0.21% | 9.79% |
| Dividend per Share 2 | 1.1 | 1.3 | 1.1 | 1.8 | 2 |
| Rate of return | 0.7% | 1.55% | 1.29% | 2.97% | 3.37% |
| EPS 2 | 5.49 | 5.22 | 2.84 | 3.64 | 3.79 |
| Distribution rate | 20% | 24.9% | 38.7% | 49.4% | 52.8% |
| Net sales 1 | 1,941 | 1,887 | 1,837 | 1,990 | 2,294 |
| EBITDA 1 | 159.5 | 141 | 95.73 | 97.62 | 198.4 |
| EBIT 1 | 104.7 | 86.28 | 31.17 | 33.42 | 135.7 |
| Net income 1 | 198.5 | 198.7 | 116.7 | 152.9 | 159.5 |
| Net Debt 1 | -419.6 | -117.9 | -481 | -620.5 | -733.7 |
| Reference price 2 | 157.00 | 84.00 | 85.30 | 60.70 | 59.30 |
| Nbr of stocks (in thousands) | 34,985 | 35,782 | 40,229 | 41,502 | 41,551 |
| Announcement Date | 2/25/22 A | 2/29/24 A | 2/29/24 A | 3/13/25 A | 3/11/26 A |
1TWD in Million2TWD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 268M | |
| 21.96x | 12.44x | 18.83x | 0.35% | 5,273B | |
| 22.82x | 11.2x | 15.18x | 1.11% | 2,007B | |
| 39.14x | 16.49x | 24.22x | 0.72% | 1,722B | |
| 13.45x | 8.18x | 9.88x | 0.05% | 1,104B | |
| 5.3x | 3.38x | 4.09x | 0.28% | 1,004B | |
| 88.1x | 15.93x | 60.48x | -.--% | 822B | |
| -43.46x | 8.72x | 24.29x | -.--% | 527B | |
| 203.3x | 44.07x | 89.86x | -.--% | 271B | |
| Average | 43.83x | 15.05x | 30.85x | 0.31% | 1,415B | |
| Weighted average by Cap. | 27.80x | 12.45x | 21.48x | 0.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 6861 Stock
- Valuation InnoCare Optoelectronics Corporation
Select your edition
All financial news and data tailored to specific country editions
