Company Valuation: JPC Connectivity Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,444 5,048 4,883 10,267 17,886 16,970
Change - 13.6% -3.26% 110.25% 74.2% -5.12%
Enterprise Value (EV) 1 3,278 3,629 3,179 8,773 15,822 14,940
Change - 10.72% -12.41% 176% 80.34% -5.57%
P/E 17.2x 13.6x 11.2x 16.3x 17.1x 16.7x
PBR 1.48x 1.67x 1.6x 3.06x 4.05x 3.38x
PEG - 0.3x 0.7x 0.4x 0.3x -5.74x
Capitalization / Revenue 1.24x 1.31x 1.13x 2.07x 2.64x 2.24x
EV / Revenue 0.91x 0.94x 0.73x 1.77x 2.34x 1.97x
EV / EBITDA 7.47x 8.4x 6.89x 12.2x 12.2x 9.17x
EV / EBIT 8.62x 10.1x 8.4x 13.7x 13.1x 9.85x
EV / FCF -16.8x 6.29x 6.4x 22.3x 32.3x 31.4x
FCF Yield -5.95% 15.9% 15.6% 4.48% 3.1% 3.19%
Dividend per Share 2 2.9 3 3.2 4.2 7 7
Rate of return 7.97% 7.26% 8% 4.99% 4.78% 5.04%
EPS 2 2.12 3.04 3.56 5.15 8.549 8.3
Distribution rate 137% 98.7% 89.9% 81.6% 81.9% 84.3%
Net sales 1 3,583 3,867 4,339 4,962 6,765 7,579
EBITDA 1 439 432.1 461.2 719.9 1,300 1,629
EBIT 1 380.3 358.8 378.3 641.2 1,204 1,516
Net income 1 260.4 373.5 439.8 635.4 1,061 1,059
Net Debt 1 -1,166 -1,419 -1,705 -1,494 -2,064 -2,030
Reference price 2 36.40 41.35 40.00 84.10 146.50 139.00
Nbr of stocks (in thousands) 122,086 122,086 122,086 122,086 122,086 122,086
Announcement Date 19/03/21 25/03/22 29/03/23 11/03/24 07/03/25 23/03/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.09B
23.8x1.63x15.14x0.61% 262B
65.03x16.28x44.28x0.34% 194B
21.38x1.73x9.08x1.18% 63.43B
16.14x0.34x6.38x2% 37.74B
24.02x3.88x14.69x1.37% 28.18B
12.04x0.52x6.39x4.4% 24.94B
36.56x19.68x26.82x1.42% 23.17B
16.1x0.3x8.94x0.75% 20.45B
14.63x0.58x11.48x4.84% 18.63B
Average 25.52x 4.99x 15.91x 1.88% 67.39B
Weighted average by Cap. 34.57x 6.41x 22.26x 0.99%

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. 6197 Stock
  4. Valuation JPC Connectivity Inc.