|
End-of-day quote
Taiwan S.E.
12/08/2026
|
5-day change | 1st Jan Change | ||
| 91.40 TWD | +2.70% |
|
+2.12% | +33.24% |
| 08-12 | Pegatron to Sign MOU with MP International for Taiwan Land Project | MT |
| 08-12 | Pegatron Corp Gets Board Nod to Raise Up To $500 Million Through Bond Issue | MT |
Company Valuation: Pegatron Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 184,437 | 169,395 | 232,597 | 244,747 | 183,999 | 245,139 | - | - |
| Change | - | -8.16% | 37.31% | 5.22% | -24.82% | 33.23% | - | - |
| Enterprise Value (EV) 1 | 178,626 | 169,395 | 188,017 | 161,467 | 118,277 | 176,626 | 164,346 | 154,520 |
| Change | - | -5.17% | 10.99% | -14.12% | -26.75% | 49.33% | -6.95% | -5.98% |
| P/E | 9.07x | 11.3x | 14.8x | 14.5x | 12.7x | 16.6x | 13.4x | 11.5x |
| PBR | 1.11x | - | 1.23x | 1.18x | 0.88x | 1.09x | 1.06x | 0.99x |
| PEG | - | -0.4x | 2.76x | 1.94x | -0.8x | 8.47x | 0.6x | 0.7x |
| Capitalization / Revenue | 0.15x | 0.13x | 0.19x | 0.22x | 0.16x | 0.21x | 0.17x | 0.15x |
| EV / Revenue | 0.14x | 0.13x | 0.15x | 0.14x | 0.11x | 0.15x | 0.12x | 0.09x |
| EV / EBITDA | 5.86x | 4.21x | 6.25x | 5.73x | 4.49x | 5.29x | 3.98x | 3.12x |
| EV / EBIT | 10.6x | 6.67x | 12.7x | 12.9x | 10.2x | 9.94x | 6.6x | 4.97x |
| EV / FCF | 5.46x | - | 2.67x | 4.67x | -95.1x | 8.37x | 6.46x | -5.73x |
| FCF Yield | 18.3% | - | 37.4% | 21.4% | -1.05% | 11.9% | 15.5% | -17.5% |
| Dividend per Share 2 | 4.5 | - | 4 | 4.5 | - | 4.011 | 4.531 | 4.74 |
| Rate of return | 6.51% | - | 4.58% | 4.9% | - | 4.39% | 4.96% | 5.19% |
| EPS 2 | 7.62 | 5.6 | 5.9 | 6.34 | 5.39 | 5.496 | 6.802 | 7.926 |
| Distribution rate | 59.1% | - | 67.8% | 71% | - | 73% | 66.6% | 59.8% |
| Net sales 1 | 1,263,720 | 1,317,599 | 1,256,783 | 1,125,349 | 1,117,160 | 1,190,667 | 1,427,030 | 1,626,619 |
| EBITDA 1 | 30,505 | 40,194 | 30,083 | 28,202 | 26,338 | 33,363 | 41,306 | 49,564 |
| EBIT 1 | 16,854 | 25,385 | 14,753 | 12,501 | 11,609 | 17,774 | 24,898 | 31,109 |
| Net income 1 | 20,546 | 15,096 | 15,713 | 16,877 | 14,403 | 14,738 | 18,469 | 21,628 |
| Net Debt 1 | -5,811 | - | -44,581 | -83,280 | -65,721 | -68,513 | -80,793 | -90,619 |
| Reference price 2 | 69.10 | 63.50 | 87.30 | 91.90 | 68.60 | 91.40 | 91.40 | 91.40 |
| Nbr of stocks (in thousands) | 2,669,132 | 2,667,634 | 2,664,346 | 2,663,188 | 2,682,200 | 2,682,044 | - | - |
| Announcement Date | 3/10/22 A | 3/16/23 A | 3/15/24 A | 3/13/25 A | 3/11/26 A | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.63x | 0.15x | 5.29x | 4.39% | 7.6B | |
| 28.44x | 1.92x | 17.79x | 0.51% | 313B | |
| 25.54x | 10.32x | 18.52x | 0.34% | 199B | |
| 26.24x | 2.05x | 10.73x | 0.96% | 77.85B | |
| 20.46x | 0.44x | 8.31x | 1.64% | 45.9B | |
| 34.68x | 21.17x | 26.21x | 1.28% | 35.59B | |
| 28.66x | 4.94x | 17.7x | 1.18% | 35.39B | |
| 12.92x | 0.55x | 6.78x | 4.1% | 26.78B | |
| 16.06x | 0.3x | 8.93x | 0.75% | 20.41B | |
| 13.7x | 0.55x | 8.64x | 5.1% | 19.62B | |
| Average | 22.33x | 4.24x | 12.89x | 2.03% | 78.12B | |
| Weighted average by Cap. | 25.97x | 4.86x | 16.13x | 0.93% |
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
- 4938 Stock
- Valuation Pegatron Corporation
Select your edition
All financial news and data tailored to specific country editions
