Company Valuation: Apex Dynamics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027
Market Cap 1 20,493 17,036 74,479 52,272 48,584 -
Change - - 337.18% -29.82% -7.06% -
Enterprise Value (EV) 20,493 17,036 74,479 52,272 48,584 48,584
Change - - 337.18% -29.82% -7.06% 0%
P/E 23.8x 19.5x 65.7x 54.3x 47.5x 42.4x
PBR - - - - - -
PEG - - 2.2x -3.6x 7.6x 3.5x
Capitalization / Revenue 6.23x - 25.2x 17.4x 14.4x 13.2x
EV / Revenue 0x - 0x 0x 14.4x 13.2x
EV / EBITDA - - 0x 0x 31.3x 28.6x
EV / EBIT - - 0x 0x 42.5x 37.6x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 11.82 10.89 14.15 12 12.75 14.28
Distribution rate - - - - - -
Net sales 1 3,291 - 2,959 2,998 3,380 3,672
EBITDA 1 - - 1,290 1,227 1,551 1,699
EBIT 1 - - 994.9 942.3 1,143 1,291
Net income 1 - 873.2 1,134 961.8 1,023 1,145
Net Debt - - - - - -
Reference price 2 281.00 212.50 929.00 652.00 606.00 606.00
Nbr of stocks (in thousands) 72,928 80,171 80,171 80,171 80,171 -
Announcement Date 28/03/22 27/02/24 21/02/25 26/02/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
47.53x - - - 1.51B
34.87x5.99x22.25x0.78% 120B
32.07x5.94x20.45x1.89% 39.38B
32.17x4.13x15.25x0.11% 30.15B
20.82x1.72x12.64x2.34% 29.58B
23.39x3.42x14.76x1.01% 28.49B
25.99x3.13x13.64x1.45% 28.26B
24.87x3.89x13.07x1.47% 27.85B
103.4x7.06x37.16x - 25.3B
26.06x3.36x16.06x1.75% 23.97B
Average 37.12x 4.29x 18.37x 1.35% 35.42B
Weighted average by Cap. 35.09x 4.76x 19.27x 1.2%

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. 4583 Stock
  4. Valuation Apex Dynamics, Inc.