Company Valuation: Ardentec Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 25,165 59,003 122,271 - -
Change - 134.46% 107.23% - -
Enterprise Value (EV) 1 25,165 59,003 130,128 138,390 131,105
Change - 134.46% 120.55% 6.35% -5.26%
P/E 42.1x 21x 25.4x 17.7x 14.9x
PBR - - 4.57x 3.91x 3.27x
PEG - 0x 0.4x 0.4x 0.8x
Capitalization / Revenue - 4.21x 6.32x 4.64x 3.97x
EV / Revenue - 4.21x 6.72x 5.25x 4.25x
EV / EBITDA - 8.8x 13x 9.45x 7.39x
EV / EBIT - 16.6x 21.2x 14.8x 11.8x
EV / FCF - - -16x -26.4x 11.8x
FCF Yield - - -6.24% -3.79% 8.45%
Dividend per Share 2 - - 6.242 7.887 11.51
Rate of return - - 2.42% 3.06% 4.46%
EPS 2 1.26 5.94 10.17 14.59 17.27
Distribution rate - - 61.4% 54.1% 66.6%
Net sales 1 - 14,028 19,360 26,358 30,820
EBITDA 1 - 6,704 10,006 14,640 17,750
EBIT 1 - 3,565 6,150 9,349 11,090
Net income 1 601.3 2,840 4,982 7,280 8,632
Net Debt 1 - - 7,857 16,119 8,834
Reference price 2 53.10 124.50 258.00 258.00 258.00
Nbr of stocks (in thousands) 473,920 473,920 473,920 - -
Announcement Date 24/04/25 06/03/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.41x6.73x13.03x - 3.78B
35.63x12.44x28.39x0.63% 638B
28.05x9.29x22.86x0.44% 330B
31.05x9.4x27.28x0.48% 325B
30.8x12.07x24.98x0.58% 216B
37.05x13.87x26.98x0.26% 158B
30.84x6.96x21.21x1.57% 153B
34.89x3.86x17.55x1.48% 90.95B
57.49x8.54x45.49x0.16% 64.38B
36.61x9.72x27.41x0.16% 50.81B
Average 34.78x 9.29x 25.52x 0.64% 203.09B
Weighted average by Cap. 33.57x 10.51x 26.30x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ardentec Corporation

Historical PBR trend

Valuation ratios - PBR - Ardentec Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ardentec Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ardentec Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Ardentec Corporation
  1. Stock Market
  2. Stocks
  3. 3264 Stock
  4. Valuation Ardentec Corporation