Company Valuation: ACTi Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 131.3 171.7 370.8 1,062 704.4 547.6
Change - 30.81% 115.91% 186.4% -33.67% -22.26%
Enterprise Value (EV) 1 130.5 146.6 328.2 952.7 561.9 375.6
Change - 12.32% 123.95% 190.24% -41.01% -33.17%
P/E -1.39x -4.77x 10.1x 14x 39.6x 41.3x
PBR 0.66x 1.06x 1.84x 3.83x 2.35x 1.81x
PEG - 0.1x -0x 0x -0.5x -1.6x
Capitalization / Revenue 0.31x 0.39x 0.79x 2.17x 1.74x 1.12x
EV / Revenue 0.31x 0.34x 0.7x 1.95x 1.39x 0.77x
EV / EBITDA -1.43x -4.43x 10.6x 14.5x 102x 9.79x
EV / EBIT -1.35x -3.99x 11.5x 14.8x 128x 10.2x
EV / FCF 3.12x 3.23x 5.39x 25.4x 36.7x 5.4x
FCF Yield 32.1% 30.9% 18.6% 3.94% 2.72% 18.5%
Dividend per Share 2 - - - - 0.4 0.5
Rate of return - - - - 1.51% 2.43%
EPS 2 -3.551 -1.355 1.384 2.856 0.67 0.4986
Distribution rate - - - - 59.7% 100%
Net sales 1 425.7 437.2 467.3 488.3 404.9 488.5
EBITDA 1 -91.55 -33.09 30.84 65.63 5.508 38.38
EBIT 1 -96.47 -36.76 28.61 64.39 4.392 37
Net income 1 -94.26 -36.01 36.8 75.92 17.84 13.25
Net Debt 1 -0.793 -25.16 -42.55 -109.3 -142.5 -172
Reference price 2 4.94 6.46 13.95 39.95 26.50 20.60
Nbr of stocks (in thousands) 26,582 26,582 26,582 26,582 26,582 26,582
Announcement Date 27/04/21 22/04/22 13/03/23 20/03/24 27/02/25 26/03/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.73M
21.96x3.9x15.16x1.15% 7.19B
14.1x1.74x10.25x1.18% 3.99B
19.79x - - 2.8% 3.59B
15.49x0.93x12.01x4.55% 3.1B
13.4x1.12x5.69x3.87% 2.89B
17.3x0.59x6.18x3.03% 2.24B
18.21x - - 2.65% 1.66B
13.41x0.67x6.67x3.34% 1.54B
14.71x - - 2.22% 1.42B
Average 16.49x 1.49x 9.33x 2.75% 2.76B
Weighted average by Cap. 17.47x 2.07x 10.87x 2.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ACTi Corporation

Historical PBR trend

Valuation ratios - PBR - ACTi Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ACTi Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ACTi Corporation

  1. Stock Market
  2. Stocks
  3. 5240 Stock
  4. Valuation ACTi Corporation