Company Valuation: Alpha Networks Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 16,929 18,172 15,276 20,450 19,041 16,983
Change - 7.34% -15.93% 33.87% -6.89% -10.81%
Enterprise Value (EV) 1 14,622 17,987 15,488 19,392 17,399 15,540
Change - 23.01% -13.89% 25.21% -10.28% -10.68%
P/E 30.3x 41.9x 16.8x 37.4x 87.9x -87.1x
PBR 1.74x 1.89x 1.47x 2.04x 1.92x 1.86x
PEG - -1.9x 0x -0.9x -1.5x 0x
Capitalization / Revenue 0.53x 0.65x 0.45x 0.72x 0.89x 0.76x
EV / Revenue 0.45x 0.65x 0.46x 0.69x 0.81x 0.69x
EV / EBITDA 10.1x 14x 6.82x 13.5x 26.4x 37.9x
EV / EBIT 16.3x 25.3x 9.03x 23.4x 162x -114x
EV / FCF -15.3x -13.3x 62.9x 9.2x 50x 26.7x
FCF Yield -6.52% -7.49% 1.59% 10.9% 2% 3.75%
Dividend per Share 2 1 0.8 1.69 1.01 1 0.5
Rate of return 3.2% 2.38% 5.99% 2.68% 2.84% 1.59%
EPS 2 1.03 0.8 1.68 1.01 0.4 -0.36
Distribution rate 97.1% 100% 101% 100% 250% -139%
Net sales 1 32,171 27,862 33,634 28,272 21,444 22,462
EBITDA 1 1,443 1,285 2,270 1,433 659.7 410.4
EBIT 1 897.6 709.7 1,715 829.3 107.6 -136.9
Net income 1 557 433.9 917.1 547.9 218.6 -193.9
Net Debt 1 -2,307 -185.2 211.7 -1,058 -1,643 -1,443
Reference price 2 31.25 33.55 28.20 37.75 35.15 31.35
Nbr of stocks (in thousands) 541,718 541,638 541,719 541,719 541,719 541,719
Announcement Date 21/03/21 07/03/22 26/02/23 29/02/24 28/02/25 26/02/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 475M
25.19x2.79x17.82x1.3% 37.01B
-1351x - - - 6.85B
23.48x - - - 3.36B
96.58x2.41x14.66x-.--% 3.14B
12.32x0.59x7.67x5.31% 1.15B
20.45x7.7x17.62x4.14% 1.12B
13.28x0.31x8.12x2.74% 847M
Average -165.67x 2.76x 13.18x 2.7% 6.74B
Weighted average by Cap. -147.50x 2.78x 17.13x 1.42%

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. 3380 Stock
  4. Valuation Alpha Networks Inc.