Valuation Chroma ATE Inc.

Stocks

End-of-day quote Taiwan S.E. 21/10/2026			5-day change	1st Jan Change
2,010.00 ^TWD	+0.50%		-10.67%	+159.35%

11:50am	Aberdeen Asia Focus outshines benchmark on Taiwanese technology stock	AN
08-25	Chroma Ate to Build NT$4 Billion Manufacturing Facility	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	83,987	76,706	90,250	173,280	328,342	838,710	-	-
Change	-	-8.67%	17.66%	92%	89.49%	155.44%	-	-
Enterprise Value (EV) ¹	84,247	73,749	89,239	172,706	325,438	829,472	822,839	806,716
Change	-	-12.46%	21%	93.53%	88.43%	154.88%	-0.8%	-1.96%
P/E	20.2x	15.1x	22.7x	33x	28.2x	43.7x	29.1x	23.6x
PBR	4.54x	3.59x	4.13x	6.97x	10.3x	20x	14.6x	10.9x
PEG	-	0.7x	-1x	1x	0x	0.7x	0.6x	1x
Capitalization / Revenue	4.78x	3.48x	4.83x	8.02x	11.6x	15x	10.8x	8.52x
EV / Revenue	4.79x	3.34x	4.78x	7.99x	11.5x	14.9x	10.6x	8.19x
EV / EBITDA	23x	12.9x	16.5x	27.6x	32.4x	35.3x	24.7x	18.5x
EV / EBIT	27.4x	14.6x	19.1x	31.5x	35.4x	36.7x	24.7x	19x
EV / FCF	55.8x	16x	49.9x	59.7x	48.7x	83x	37.8x	25x
FCF Yield	1.79%	6.25%	2%	1.68%	2.05%	1.2%	2.64%	3.99%
Dividend per Share ²	7	8	6.6	9	19.5	23.2	34.72	54.27
Rate of return	3.5%	4.42%	3.1%	2.2%	2.52%	1.15%	1.73%	2.7%
EPS ²	9.89	12	9.37	12.38	27.51	46	69.03	85.04
Distribution rate	70.8%	66.7%	70.4%	72.7%	70.9%	50.4%	50.3%	63.8%
Net sales ¹	17,584	22,067	18,676	21,604	28,311	55,776	77,859	98,464
EBITDA ¹	3,669	5,723	5,419	6,257	10,038	23,484	33,274	43,541
EBIT ¹	3,075	5,039	4,673	5,482	9,198	22,615	33,286	42,419
Net income ¹	4,179	5,106	3,979	5,264	11,692	19,643	29,769	39,676
Net Debt ¹	260.1	-2,958	-1,011	-573.7	-2,904	-9,238	-15,871	-31,994
Reference price ²	200.00	181.00	213.00	409.00	775.00	2,010.00	2,010.00	2,010.00
Nbr of stocks (in thousands)	419,936	423,792	423,710	423,667	423,667	423,591	-	-
Announcement Date	23/02/22	27/02/23	26/02/24	24/02/25	25/02/26	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHROMA ATE INC.	43.69x	15.1x	35.86x	1.15%	26.24B
SIEMENS AG	24.55x	2.92x	16.03x	2.09%	230B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.69x	1.08x	4.91x	4.25%	160B
SCHNEIDER ELECTRIC SE	25.7x	3.37x	15.46x	1.87%	158B
EATON CORPORATION PLC	35x	5.19x	21.82x	1.12%	153B
DELTA ELECTRONICS, INC.	40.04x	5.32x	23.91x	1.24%	130B
TRANE TECHNOLOGIES PLC	31.11x	4.47x	21.93x	0.87%	104B
DELTA ELECTRONICS (THAILAND)	85.86x	10.62x	60.73x	0.37%	88.74B
JOHNSON CONTROLS INTERNATIONAL PLC	31.56x	3.92x	21.08x	1.08%	91.48B
EMERSON ELECTRIC CO.	33.41x	5.36x	18.68x	1.35%	90.98B
Average	36.26x	5.74x	24.04x	1.54%	123.13B
Weighted average by Cap.	32.52x	4.48x	20.78x	1.76%