|
End-of-day quote
Taiwan S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 48.45 TWD | +4.76% |
|
-0.10% | +184.16% |
| 10-01 | Mirle Automation Appoints CTO | MT |
| 08-19 | Masterlink Securities Upgrades Innolux to Buy from Hold; Price Target is NT$65 | MT |
Company Valuation: Innolux Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 206,969 | 104,599 | 128,595 | 114,587 | 136,146 | 386,879 | - | - |
| Change | - | -49.46% | 22.94% | -10.89% | 18.82% | 184.16% | - | - |
| Enterprise Value (EV) 1 | 178,934 | 54,453 | 108,818 | 81,670 | 76,653 | 335,702 | 317,595 | 299,990 |
| Change | - | -69.57% | 99.84% | -24.95% | -6.14% | 337.95% | -5.39% | -5.54% |
| P/E | 3.54x | -4x | -7.11x | 18.9x | 568x | 22.3x | 46.9x | 25.7x |
| PBR | 0.68x | 0.42x | 0.58x | 0.49x | 0.62x | 1.67x | 1.66x | 1.59x |
| PEG | - | 0x | 0.2x | -0x | -5.9x | 0x | -0.9x | 0.3x |
| Capitalization / Revenue | 0.59x | 0.47x | 0.61x | 0.53x | 0.6x | 1.53x | 1.4x | 1.31x |
| EV / Revenue | 0.51x | 0.24x | 0.51x | 0.38x | 0.34x | 1.32x | 1.15x | 1.02x |
| EV / EBITDA | 1.81x | 68.7x | 9.02x | 3.52x | 3x | 9.89x | 8.17x | 6.93x |
| EV / EBIT | 2.85x | -1.72x | -5.82x | -10.3x | -18.4x | 80.6x | 47.9x | 62x |
| EV / FCF | 2.43x | -2.36x | -9.23x | 55.2x | 9.04x | 17.2x | 16.1x | - |
| FCF Yield | 41.1% | -42.3% | -10.8% | 1.81% | 11.1% | 5.81% | 6.19% | - |
| Dividend per Share 2 | - | - | - | 0.75 | 0.5 | 1 | 0.9467 | 1.265 |
| Rate of return | - | - | - | 5.23% | 2.93% | 2.06% | 1.95% | 2.61% |
| EPS 2 | 7.309 | -3.301 | -2.284 | 0.76 | 0.03 | 2.171 | 1.033 | 1.886 |
| Distribution rate | - | - | - | 98.7% | 1,667% | 46.1% | 91.7% | 67.1% |
| Net sales 1 | 350,077 | 223,716 | 211,741 | 216,510 | 226,724 | 253,384 | 275,594 | 294,295 |
| EBITDA 1 | 99,014 | 793 | 12,064 | 23,231 | 25,561 | 33,941 | 38,878 | 43,310 |
| EBIT 1 | 62,713 | -31,665 | -18,709 | -7,919 | -4,160 | 4,164 | 6,630 | 4,835 |
| Net income 1 | 57,534 | -27,990 | -18,643 | 6,473 | 250 | 16,566 | 6,521 | 5,608 |
| Net Debt 1 | -28,035 | -50,146 | -19,777 | -32,917 | -59,493 | -51,178 | -69,285 | -86,889 |
| Reference price 2 | 25.91 | 13.22 | 16.25 | 14.35 | 17.05 | 48.45 | 48.45 | 48.45 |
| Nbr of stocks (in thousands) | 7,989,223 | 7,913,565 | 7,913,565 | 7,985,126 | 7,985,125 | 7,985,125 | - | - |
| Announcement Date | 11/02/22 | 14/02/23 | 22/02/24 | 13/03/25 | 10/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.3x | 1.26x | 9.37x | 2.16% | 11.39B | |
| 30.54x | 5.72x | 17.38x | 0.65% | 193B | |
| 33.85x | 12.06x | 21.97x | 0.82% | 121B | |
| 45.83x | 5.89x | 20.25x | 0.89% | 109B | |
| 13.28x | 0.3x | 6.68x | 3.79% | 107B | |
| 31.14x | 5.07x | 16.7x | 1.11% | 73.41B | |
| 56.66x | 6.14x | 28.07x | 0.24% | 66.68B | |
| 20.72x | 3.48x | 13.32x | 1.29% | 65.24B | |
| 17.53x | 1.04x | 11.66x | 0.71% | 58.93B | |
| 15.47x | 5.45x | 11.07x | 0.82% | 49.67B | |
| Average | 28.63x | 4.64x | 15.65x | 1.25% | 85.55B | |
| Weighted average by Cap. | 30.24x | 5.37x | 16.66x | 1.19% |
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
- Stock Market
- Stocks
- 3481 Stock
- Valuation Innolux Corporation
Select your edition
All financial news and data tailored to specific country editions
