Company Valuation: Polaris Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 11,197 52,973 65,793 56,206 34,064 23,962
Change - 373.09% 24.2% -14.57% -39.39% -29.66%
Enterprise Value (EV) 1 9,669 47,418 58,795 53,501 34,073 24,479
Change - 390.39% 23.99% -9% -36.31% -28.16%
P/E -17x -67.7x -56.5x -35.6x -13.6x -6.1x
PBR 3.89x 7.34x 7.59x 7.63x 5.25x 5.05x
PEG - -8.82x -1.3x -1x -0.2x -0.1x
Capitalization / Revenue 1,190x 3,522x 10,218x 7,513x 318x 590x
EV / Revenue 1,028x 3,153x 9,131x 7,152x 318x 603x
EV / EBITDA -17.1x -79.3x -56.2x -30.5x -13.8x -9.24x
EV / EBIT -14.3x -64.8x -50.8x -29x -12.9x -8.5x
EV / FCF -25x -60.4x -137x -24.8x -11.6x -13.5x
FCF Yield -4.01% -1.65% -0.73% -4.03% -8.61% -7.39%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.947 -2.096 -3.023 -4.084 -6.449 -9.809
Distribution rate - - - - - -
Net sales 1 9.41 15.04 6.439 7.481 107 40.6
EBITDA 1 -564.7 -598 -1,046 -1,752 -2,473 -2,648
EBIT 1 -678.1 -731.9 -1,158 -1,847 -2,635 -2,879
Net income 1 -660.2 -740.5 -1,150 -1,577 -2,503 -3,927
Net Debt 1 -1,528 -5,555 -6,998 -2,705 9.192 516.9
Reference price 2 33.01 141.87 170.74 145.52 87.87 59.87
Nbr of stocks (in thousands) 339,184 373,398 385,339 386,231 387,650 400,262
Announcement Date 19/04/21 03/03/22 26/05/23 09/05/24 19/03/25 16/03/26
1TWD in Million2TWD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 220M
18.07x6.54x12.9x1.78% 65.28B
30.04x7.96x26.09x0.05% 54.57B
36.97x6.56x19.6x0.88% 53.59B
34.86x3.39x14.64x-.--% 45.03B
48.82x5.62x30.9x-.--% 42.17B
-19.09x184.46x-20.29x-.--% 39.42B
28.28x8.04x20.81x0.38% 32.71B
27.72x5.84x15.15x-.--% 24.01B
36.39x6.61x22.07x-.--% 26.5B
Average 26.90x 26.11x 15.76x 0.34% 38.35B
Weighted average by Cap. 26.69x 24.66x 15.94x 0.46%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Polaris Group

Historical PBR trend

Valuation ratios - PBR - Polaris Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Polaris Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Polaris Group

  1. Stock Market
  2. Stocks
  3. 6550 Stock
  4. Valuation Polaris Group