Company Valuation: Gigastorage Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,190 9,907 6,457 5,772 5,158 8,860
Change - 60.05% -34.82% -10.6% -10.64% 71.77%
Enterprise Value (EV) 1 11,930 13,336 7,814 8,341 9,851 14,079
Change - 11.78% -41.4% 6.74% 18.11% 42.92%
P/E -9.96x 400x -40.6x -16.6x -17.1x -27.4x
PBR 2.44x 3.42x 1.49x 1.47x 1.34x 2.48x
PEG - -4x 0x -0x 1.3x -3.93x
Capitalization / Revenue 0.65x 1.19x 0.96x 1.47x 0.75x 1.39x
EV / Revenue 1.25x 1.6x 1.16x 2.12x 1.43x 2.21x
EV / EBITDA 25x -284x -50.8x -12.8x -29.1x -148x
EV / EBIT 71.5x -37.3x -17.3x -8.38x -13.6x -28.1x
EV / FCF 18.4x 26x -7.93x -13.7x -3.34x -26.4x
FCF Yield 5.44% 3.85% -12.6% -7.28% -29.9% -3.79%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.173 0.0867 -0.4528 -0.9909 -0.86 -0.92
Distribution rate - - - - - -
Net sales 1 9,555 8,348 6,731 3,940 6,912 6,372
EBITDA 1 477 -46.96 -153.9 -651.8 -338.5 -95.32
EBIT 1 166.8 -357.1 -451.1 -995.9 -726.3 -500.8
Net income 1 -535.5 24.8 -154.5 -347.7 -301.4 -321.8
Net Debt 1 5,740 3,429 1,358 2,568 4,693 5,218
Reference price 2 21.65 34.65 18.40 16.45 14.70 25.25
Nbr of stocks (in thousands) 285,906 285,906 350,906 350,906 350,906 350,906
Announcement Date 31/03/21 31/03/22 31/03/23 01/04/24 31/03/25 31/03/26
1TWD in Million2TWD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 312M
30.58x2.41x15.66x1.48% 130B
19.97x1.1x8.12x0.9% 27.96B
11.67x1.47x7.91x2.02% 23.67B
9.88x3.24x6.23x-.--% 18.55B
15.84x3.68x12.79x4.16% 13.61B
21.07x2.51x11.86x-.--% 12.14B
-13.63x0.95x23.59x-.--% 12.3B
10.1x0.71x8.71x4.87% 10.92B
15.96x1.02x8.87x1.67% 8.5B
Average 13.49x 1.90x 11.53x 1.68% 25.79B
Weighted average by Cap. 21.51x 2.13x 12.98x 1.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Gigastorage Corporation

Historical PBR trend

Valuation ratios - PBR - Gigastorage Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Gigastorage Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Gigastorage Corporation

  1. Stock Market
  2. Stocks
  3. 2406 Stock
  4. Valuation Gigastorage Corporation