Company Valuation: CASwell, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 7,372 8,068 6,682 8,875 -
Change - 9.45% -17.18% 32.82% -
Enterprise Value (EV) 7,372 8,068 6,682 8,875 8,875
Change - 9.45% -17.18% 32.82% 0%
P/E - - 21.2x 17.3x 14x
PBR - 2.29x - - -
PEG - - - 0.3x 0.6x
Capitalization / Revenue 1.81x 1.9x - 1.67x 1.47x
EV / Revenue 0x 0x - 1.67x 1.47x
EV / EBITDA 0x - - 11.4x 9.66x
EV / EBIT 0x 0x - 13.6x 11.1x
EV / FCF - 0x - 21.1x 9.23x
FCF Yield - 0.05% - 4.74% 10.8%
Dividend per Share 2 - - - 4.5 5.5
Rate of return - - - 3.72% 4.55%
EPS 2 - - 4.29 7 8.65
Distribution rate - - - 64.3% 63.6%
Net sales 1 4,082 4,254 - 5,317 6,041
EBITDA 1 469.2 - - 776 919
EBIT 1 377.9 334.3 - 654 802
Net income 1 - - 315.6 513 634
Net Debt - - - - -
Reference price 2 100.50 110.00 91.10 121.00 121.00
Nbr of stocks (in thousands) 73,349 73,349 73,349 73,348 -
Announcement Date 20/03/24 14/03/25 13/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.29x - - - 273M
25.95x5.82x15.06x1.6% 420B
47.96x16.98x34.04x-.--% 231B
15.71x0.63x11.41x2.88% 142B
21.37x6.68x16.13x0.57% 116B
33.21x6.47x18.75x1.05% 75.95B
38.75x11.64x25.68x-.--% 75.59B
28.3x6.46x21.32x1.45% 55.19B
39.84x2.09x13.33x1.82% 52.31B
59.35x7.68x33.97x-.--% 48.81B
Average 32.77x 7.16x 21.08x 1.04% 121.61B
Weighted average by Cap. 31.79x 7.76x 20.20x 1.15%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CASwell, Inc.

Historical PBR trend

Valuation ratios - PBR - CASwell, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CASwell, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CASwell, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - CASwell, Inc.
  1. Stock Market
  2. Stocks
  3. 6416 Stock
  4. Valuation CASwell, Inc.