Company Valuation: CviLux Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 4,058 2,448 3,553 4,494 6,584 8,074 -
Change - -39.69% 45.17% 26.48% 46.51% 22.63% -
Enterprise Value (EV) 4,058 2,448 3,553 4,494 6,584 8,074 8,074
Change - -39.69% 45.17% 26.48% 46.51% 22.63% 0%
P/E - - - - - - -
PBR - - 1.16x 1.15x 1.77x 1.91x 1.52x
PEG - - - - - - -
Capitalization / Revenue 0.98x 0.66x 1.2x 1.41x 1.96x 1.88x 1.57x
EV / Revenue 0x 0x 0x 0x 0x 1.88x 1.57x
EV / EBITDA - - 0x 0x 0x 9.28x 7.77x
EV / EBIT 0x 0x 0x 0x 0x 10.8x 7.56x
EV / FCF 0x 0x 0x - 0x 60.7x 13.3x
FCF Yield 2.08% 37.1% 17.7% - 7.82% 1.65% 7.53%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 4,159 3,727 2,959 3,188 3,355 4,306 5,132
EBITDA 1 - - 535.3 601.7 669.6 870 1,039
EBIT 1 552.7 371.3 297.1 364.6 449.5 746.3 1,068
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 60.47 36.47 52.94 57.29 85.80 103.50 103.50
Nbr of stocks (in thousands) 67,110 67,110 67,113 78,437 76,737 78,012 -
Announcement Date 24/03/22 22/03/23 15/03/24 14/03/25 13/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 254M
30.98x5.8x17.65x0.64% 196B
34.56x12.31x22.45x0.79% 124B
49.11x6.18x21.15x0.86% 114B
13.1x0.3x6.58x3.84% 105B
34.02x5.55x18.18x1.02% 79.55B
56.2x6.08x27.82x0.24% 65.65B
19.98x7.12x14.45x0.63% 63.95B
19.55x3.29x12.61x1.37% 61.56B
16.09x0.96x10.77x0.79% 53.9B
Average 30.40x 5.29x 16.85x 1.13% 86.38B
Weighted average by Cap. 31.33x 5.73x 17.24x 1.15%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CviLux Corporation

Historical PBR trend

Valuation ratios - PBR - CviLux Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CviLux Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CviLux Corporation

  1. Stock Market
  2. Stocks
  3. 8103 Stock
  4. Valuation CviLux Corporation