Company Valuation: Ingentec Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2025 2026 2027 2028
Market Cap 1 4,700 18,473 14,721 - -
Change - - -20.31% - -
Enterprise Value (EV) 1 4,700 18,473 16,314 6,353 16,604
Change - - -11.69% -61.06% 161.35%
P/E 68.9x 997x -603x 75.8x 19.1x
PBR - - 9.77x 1.6x 1.51x
PEG - - 3x -0x 0x
Capitalization / Revenue - - 8.23x 5.82x 1.58x
EV / Revenue - - 9.12x 2.51x 1.78x
EV / EBITDA - - 170x 14.4x 9.85x
EV / EBIT - - -816x 19.9x 10.7x
EV / FCF - - -35.6x -2.74x -1.66x
FCF Yield - - -2.81% -36.5% -60.1%
Dividend per Share 2 - - 3.81 3.15 3.81
Rate of return - - 1.23% 1.02% 1.23%
EPS 2 1.795 0.39 -0.5144 4.09 16.2
Distribution rate - - -741% 77% 23.5%
Net sales 1 - - 1,788 2,531 9,337
EBITDA 1 - - 96 441 1,685
EBIT 1 - - -20 320 1,558
Net income 1 67.76 18.69 -24 246 1,174
Net Debt 1 - - 1,593 -8,368 1,883
Reference price 2 123.70 389.00 310.00 310.00 310.00
Nbr of stocks (in thousands) 37,996 47,488 47,488 - -
Announcement Date 16/03/22 13/03/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-602.64x9.12x169.94x - 462M
36.5x4.97x20.18x1.06% 77.33B
25.62x3.04x15.74x2.03% 37.39B
28.62x4.33x18.69x2.33% 36.29B
13.65x1.34x8.2x2.31% 24.33B
36.48x8.94x27.21x2.51% 22.64B
11.42x2.97x6.21x3.55% 21.45B
26.86x2.89x11.73x1.68% 19.32B
13.44x2.71x6.17x1.21% 15.81B
16x1.78x6.95x1.88% 14.49B
Average -39.41x 4.21x 29.10x 2.06% 26.95B
Weighted average by Cap. 25.63x 4.01x 15.88x 1.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 4768 Stock
  4. Valuation Ingentec Corporation