Company Valuation: Polaris Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 11,197 52,973 65,793 56,206 34,064 23,962
Change - 373.09% 24.2% -14.57% -39.39% -29.66%
Enterprise Value (EV) 1 9,669 47,418 58,795 53,501 34,073 24,479
Change - 390.39% 23.99% -9% -36.31% -28.16%
P/E -17x -67.7x -56.5x -35.6x -13.6x -6.1x
PBR 3.89x 7.34x 7.59x 7.63x 5.25x 5.05x
PEG - -8.82x -1.3x -1x -0.2x -0.1x
Capitalization / Revenue 1,190x 3,522x 10,218x 7,513x 318x 590x
EV / Revenue 1,028x 3,153x 9,131x 7,152x 318x 603x
EV / EBITDA -17.1x -79.3x -56.2x -30.5x -13.8x -9.24x
EV / EBIT -14.3x -64.8x -50.8x -29x -12.9x -8.5x
EV / FCF -25x -60.4x -137x -24.8x -11.6x -13.5x
FCF Yield -4.01% -1.65% -0.73% -4.03% -8.61% -7.39%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.011 -1.089 -1.57 -2.122 -3.35 -5.096
Distribution rate - - - - - -
Net sales 1 9.41 15.04 6.439 7.481 107 40.6
EBITDA 1 -564.7 -598 -1,046 -1,752 -2,473 -2,648
EBIT 1 -678.1 -731.9 -1,158 -1,847 -2,635 -2,879
Net income 1 -660.2 -740.5 -1,150 -1,577 -2,503 -3,927
Net Debt 1 -1,528 -5,555 -6,998 -2,705 9.192 516.9
Reference price 2 17.150 73.700 88.700 75.600 45.650 31.100
Nbr of stocks (in thousands) 652,901 718,761 741,746 743,463 746,195 770,473
Announcement Date 4/19/21 A 3/3/22 A 5/26/23 A 5/9/24 A 3/19/25 A 3/16/26 A
1TWD in Million2TWD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 278M
31.39x5.65x16.94x1.03% 45.81B
34.73x3.34x14.43x-.--% 44.39B
-20.96x242.19x-22.49x-.--% 43.91B
45.39x5.23x28.64x-.--% 39.4B
26.93x8.12x20.58x0.42% 31.26B
35.28x5.79x26.31x-.--% 17.32B
24.5x2.13x9.21x1.09% 14.73B
29.27x1.92x11.8x-.--% 13.31B
Average 25.82x 34.30x 13.18x 0.32% 27.82B
Weighted average by Cap. 24.19x 46.62x 11.79x 0.31%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 6550 Stock
  4. Valuation Polaris Group
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!