Company Valuation: Prime Electronics & Satellitics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,340 2,063 1,686 1,837 2,147 1,744
Change - -11.83% -18.29% 8.96% 16.89% -18.75%
Enterprise Value (EV) 1 2,353 2,267 1,597 1,270 1,587 1,569
Change - -3.69% -29.53% -20.48% 24.92% -1.1%
P/E Ratio 104x 232x 12.4x -89.8x -54.7x -7.08x
PBR 1.69x 1.51x 1.11x 1.23x 1.44x 1.39x
PEG - -3.8x 0x 1x -0.6x -0x
Capitalization / Revenue 0.77x 0.54x 0.43x 0.84x 0.95x 1.11x
EV / Revenue 0.77x 0.6x 0.41x 0.58x 0.7x 1x
EV / EBITDA 55.3x 69.3x 16.8x -30.5x -15.8x -6.43x
EV / EBIT -43.6x -50.2x 69.1x -11.9x -9.29x -5.11x
EV / FCF -9.14x -9.17x 10.2x 2.61x -17x -5.25x
FCF Yield -10.9% -10.9% 9.83% 38.3% -5.88% -19.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.134 0.053 0.81 -0.122 -0.2339 -1.469
Distribution rate - - - - - -
Net sales 1 3,055 3,793 3,940 2,189 2,269 1,571
EBITDA 1 42.59 32.73 95.28 -41.67 -100.5 -244
EBIT 1 -53.96 -45.16 23.13 -106.9 -170.9 -306.9
Net income 1 22.47 8.894 135.9 -20.46 -39.23 -246.5
Net Debt 1 13.53 203.3 -88.55 -566.7 -560.5 -175.4
Reference price 2 13.95 12.30 10.05 10.95 12.80 10.40
Nbr of stocks (in thousands) 167,738 167,738 167,738 167,738 167,738 167,738
Announcement Date 3/25/21 A 3/25/22 A 3/10/23 A 3/15/24 A 3/17/25 A 3/16/26 A
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 79.57M
76x - - - 4.98B
40.69x - - - 967M
21.87x2.84x15.15x0.18% 706M
24.05x5.86x12.74x - 649M
Average 40.65x 4.35x 13.94x 0.18% 1.48B
Weighted average by Cap. 61.47x 4.29x 13.99x 0.18%

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. 6152 Stock
  4. Valuation Prime Electronics & Satellitics Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!