Company Valuation: Netronix, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2025 2026 2027
Market Cap 1 5,179 7,711 10,456 6,962 -
Change - 48.89% - -33.42% -
Enterprise Value (EV) 5,179 7,711 10,456 6,962 6,962
Change - 48.89% - -33.42% 0%
P/E 15.3x - 18.9x - -
PBR - 2.72x - - -
PEG - - - - -
Capitalization / Revenue - 1.16x - 0.79x 0.72x
EV / Revenue - 0x - 0.79x 0.72x
EV / EBITDA - - - 6.31x 5.15x
EV / EBIT - 0x - 7.97x 6.06x
EV / FCF - 0x - -22.6x 3.14x
FCF Yield - 10.7% - -4.42% 31.8%
Dividend per Share 2 - - - 4.72 6.38
Rate of return - - - 5.83% 7.89%
EPS 2 4.16 - 6.43 - -
Distribution rate - - - - -
Net sales 1 - 6,648 - 8,835 9,609
EBITDA 1 - - - 1,104 1,352
EBIT 1 - 724.7 - 873 1,148
Net income 342.7 - 555.9 - -
Net Debt - - - - -
Reference price 2 63.50 89.60 121.50 80.90 80.90
Nbr of stocks (in thousands) 81,559 86,059 86,059 86,059 -
Announcement Date 5/5/23 A 3/6/24 A 3/5/26 A - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 219M
27.35x6.12x15.86x1.52% 442B
54.37x19.43x38.99x-.--% 262B
19.23x0.78x14.05x2.36% 172B
26.15x8.29x20.02x0.47% 142B
51.2x15.08x33.67x-.--% 97.36B
32.37x6.32x18.32x1.08% 74.04B
43.86x2.38x15.39x1.61% 59.28B
28.07x6.34x21.17x1.47% 54.22B
67.47x8.72x38.58x-.--% 55.5B
Average 38.90x 8.16x 24.01x 0.95% 135.87B
Weighted average by Cap. 35.77x 8.84x 23.05x 1.03%

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. 6143 Stock
  4. Valuation Netronix, Inc.