Company Valuation: iCatch Technology, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,692 6,509 3,803 6,922 6,374 4,379
Change - 284.77% -41.57% 81.99% -7.91% -31.3%
Enterprise Value (EV) 1 1,431 5,844 2,932 5,717 5,249 3,570
Change - 308.39% -49.83% 95.01% -8.19% -31.98%
P/E -21.5x 48.8x 50.6x -107x -161x -24.8x
PBR 3.4x 5.67x 2.18x 4.08x 3.71x 2.82x
PEG - -0x -0.9x 1x 4.1x -0x
Capitalization / Revenue 2.23x 5.39x 3.48x 6.29x 6.26x 3.89x
EV / Revenue 1.89x 4.84x 2.68x 5.19x 5.15x 3.17x
EV / EBITDA -24.8x 43x 55.9x -121x -92.4x -27.9x
EV / EBIT -17x 58.5x 211x -57.5x -42.7x -14.3x
EV / FCF -15.9x -17.6x -19.1x 15.8x -64x -17.6x
FCF Yield -6.28% -5.67% -5.25% 6.32% -1.56% -5.67%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.071 1.79 0.79 -0.68 -0.41 -1.834
Distribution rate - - - - - -
Net sales 1 758.2 1,208 1,093 1,101 1,019 1,126
EBITDA 1 -57.62 135.8 52.44 -47.4 -56.78 -128.1
EBIT 1 -84.03 99.89 13.87 -99.41 -122.9 -248.9
Net income 1 -76.54 137.5 69.64 -64.5 -38.91 -175.9
Net Debt 1 -260.8 -665.6 -871.9 -1,205 -1,126 -809.4
Reference price 2 23.00 87.40 40.00 72.70 66.10 45.40
Nbr of stocks (in thousands) 73,555 74,478 95,085 95,209 96,432 96,460
Announcement Date 07/04/21 18/02/22 24/02/23 29/02/24 27/02/25 12/03/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 168M
77.36x12.41x62.22x1.05% 265B
57.8x10.28x37.01x0.83% 61.1B
43.63x9.31x32.36x1.26% 56.87B
42.61x - - 0.22% 45.69B
45.37x7.8x31.33x0.87% 37.64B
161.5x18.71x129.97x0.26% 35.91B
32.42x7.82x24.94x0.58% 33.59B
24.5x6.47x19.47x1.55% 30.47B
864.09x54.94x1219.48x - 30.99B
Average 149.92x 15.97x 194.60x 0.83% 59.76B
Weighted average by Cap. 108.12x 13.73x 119.02x 0.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 6695 Stock
  4. Valuation iCatch Technology, Inc.