Company Valuation: Pacific Image Electronics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 296 854 496 548.8 733.2 685.1
Change - 188.51% -41.92% 10.64% 33.61% -6.56%
Enterprise Value (EV) 1 388.8 923.6 596.9 636.8 763.6 770.7
Change - 137.57% -35.37% 6.68% 19.91% 0.94%
P/E -9.36x -159x -19.4x -16.1x -32.8x -56.1x
PBR 1.47x 3.75x 2.42x 2.47x 2.67x 2.82x
PEG - 1.9x -0x -0.9x 0.8x 1.2x
Capitalization / Revenue 3.15x 4.5x 10.8x 16.1x 17.2x 13.4x
EV / Revenue 4.13x 4.87x 13x 18.6x 17.9x 15x
EV / EBITDA -19.5x 252x -24.4x -22.7x -29.9x -153x
EV / EBIT -14.7x -1,658x -21x -20x -26.3x -89.9x
EV / FCF 72.1x -199x -20.8x -22.4x -70.3x -24.6x
FCF Yield 1.39% -0.5% -4.81% -4.46% -1.42% -4.06%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.7 -0.2678 -1.273 -1.51 -0.86 -0.47
Distribution rate - - - - - -
Net sales 1 94.04 189.7 45.96 34.18 42.74 51.27
EBITDA 1 -19.89 3.668 -24.45 -28.02 -25.5 -5.034
EBIT 1 -26.42 -0.557 -28.46 -31.9 -29 -8.577
Net income 1 -28.85 -5.24 -25.58 -33.44 -22.13 -12.13
Net Debt 1 92.76 69.59 100.9 88 30.35 85.6
Reference price 2 15.91 42.45 24.66 24.25 28.20 26.35
Nbr of stocks (in thousands) 18,607 20,116 20,116 22,630 26,000 26,000
Announcement Date 30/03/21 29/03/22 30/03/23 15/03/24 19/03/25 20/03/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.51M
9.73x - - - 294M
Average 9.73x 155.11M
Weighted average by Cap. 9.73x

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. 6228 Stock
  4. Valuation Pacific Image Electronics Co., Ltd.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!