|
End-of-day quote
Taipei Exchange
30/09/2026
|
5-day change | 1st Jan Change | ||
| 539.00 TWD | -0.19% |
|
-1.10% | +73.87% |
Company Valuation: IntelliEPI Inc. (Cayman)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Market Cap 1 | 2,571 | 3,296 | 12,396 | 25,433 | - |
| Change | - | - | 276.06% | 105.18% | - |
| Enterprise Value (EV) 1 | 2,571 | 3,296 | 12,396 | 25,302 | 25,255 |
| Change | - | - | 276.06% | 104.12% | -0.19% |
| P/E | 29.4x | -25x | 188x | 86.4x | 64.4x |
| PBR | - | - | - | 9.4x | 7.84x |
| PEG | - | - | -1x | 0x | 1.9x |
| Capitalization / Revenue | - | - | - | 19.1x | 13.8x |
| EV / Revenue | - | - | - | 19x | 13.7x |
| EV / EBITDA | - | - | - | 53x | 34.3x |
| EV / EBIT | - | - | - | 71.9x | 41.3x |
| EV / FCF | - | - | - | 429x | 132x |
| FCF Yield | - | - | - | 0.23% | 0.76% |
| Dividend per Share 2 | - | - | - | 3.61 | 6.3 |
| Rate of return | - | - | - | 0.67% | 1.17% |
| EPS 2 | 2.43 | -3.58 | 1.65 | 6.24 | 8.37 |
| Distribution rate | - | - | - | 57.9% | 75.3% |
| Net sales 1 | - | - | - | 1,330 | 1,841 |
| EBITDA 1 | - | - | - | 477 | 736 |
| EBIT 1 | - | - | - | 352 | 612 |
| Net income 1 | 87.62 | -131.7 | 65.3 | 295 | 498 |
| Net Debt 1 | - | - | - | -131 | -178 |
| Reference price 2 | 71.40 | 89.60 | 310.00 | 539.00 | 539.00 |
| Nbr of stocks (in thousands) | 36,002 | 36,787 | 39,986 | 47,186 | - |
| Announcement Date | 3/23/22 A | 3/12/25 A | 3/11/26 A | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 86.38x | 19.02x | 53.04x | - | 798M | |
| 22.91x | 13.02x | 19.72x | 0.33% | 5,515B | |
| 23.05x | 11.33x | 15.35x | 1.09% | 2,018B | |
| 38.06x | 16.05x | 23.58x | 0.74% | 1,676B | |
| 14.5x | 8.9x | 10.7x | 0.05% | 1,203B | |
| 107.02x | 19.38x | 73.67x | -.--% | 999B | |
| 5.04x | 3.25x | 3.93x | 0.2% | 956B | |
| -52.09x | 10.37x | 28.88x | -.--% | 632B | |
| 229.76x | 50.43x | 102.72x | -.--% | 309B | |
| Average | 52.74x | 16.86x | 36.84x | 0.3% | 1,479B | |
| Weighted average by Cap. | 30.36x | 13.29x | 24.01x | 0.41% |
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
- Stock Market
- Stocks
- 4971 Stock
- Valuation IntelliEPI Inc. (Cayman)
Select your edition
All financial news and data tailored to specific country editions
