Company Valuation: Radiant Opto-Electronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 46,968 48,828 61,849 91,378 57,070 29,548 - -
Change - 3.96% 26.67% 47.74% -37.55% -48.23% - -
Enterprise Value (EV) 1 34,503 20,795 32,815 62,804 33,559 7,990 29,548 29,548
Change - -39.73% 57.8% 91.39% -46.57% -76.19% 269.83% 0%
P/E 9.17x 7.41x 11.7x 12.6x 13.2x 10.1x 10.8x 18.6x
PBR 1.53x 1.44x 1.8x 2.42x 1.59x 0.78x - -
PEG - 0.3x -0.6x 0.3x -0.3x -0.3x -1.76x -0.4x
Capitalization / Revenue 0.83x 0.83x 1.4x 1.77x 1.17x 0.63x 0.68x 0.78x
EV / Revenue 0.61x 0.35x 0.74x 1.22x 0.69x 0.17x 0.68x 0.78x
EV / EBITDA 4.18x 2.34x 5.06x 8.31x 4.7x 1.32x 5.46x 7.28x
EV / EBIT 4.56x 2.53x 5.74x 9.35x 5.72x 1.8x 7.89x 19.5x
EV / FCF 4.53x 2x 6.28x 12x 11.1x 2.99x - -
FCF Yield 22.1% 50.1% 15.9% 8.3% 8.98% 33.5% - -
Dividend per Share 2 10.67 - 13.33 14 4.667 3.467 3.733 -
Rate of return 7.92% - 7.52% 5.34% 2.82% 4.05% 4.36% -
EPS 2 14.68 18.89 15.13 20.84 12.53 8.48 7.96 4.61
Distribution rate 72.7% - 88.1% 67.2% 37.2% 40.9% 46.9% -
Net sales 1 56,924 58,701 44,089 51,633 48,783 46,626 43,166 37,857
EBITDA 1 8,262 8,901 6,483 7,559 7,139 6,050 5,413 4,059
EBIT 1 7,563 8,226 5,722 6,719 5,871 4,438 3,743 1,518
Net income 1 5,190 6,727 5,276 7,267 4,343 2,951 2,777 1,606
Net Debt 1 -12,465 -28,033 -29,034 -28,574 -23,511 -21,558 - -
Reference price 2 134.67 140.00 177.33 262.00 165.33 85.60 85.60 85.60
Nbr of stocks (in thousands) 348,771 348,771 348,771 348,771 345,182 345,182 - -
Announcement Date 24/02/22 23/02/23 29/02/24 27/02/25 26/02/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.09x0.17x1.32x4.05% 907M
30.6x5.87x17.38x0.63% 202B
30.44x11.05x19.38x0.9% 117B
47.46x6x20.27x0.89% 111B
13.31x0.3x6.7x3.78% 107B
33.48x5.49x18.04x1.02% 79.45B
57.69x6.68x28.48x0.22% 71.05B
20.48x3.42x13.09x1.31% 64.04B
17.26x1.02x11.5x0.72% 58.08B
14.87x5.23x10.62x0.85% 47.78B
Average 27.57x 4.52x 14.68x 1.44% 85.88B
Weighted average by Cap. 30.56x 5.38x 16.57x 1.17%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Radiant Opto-Electronics Corporation

Historical PBR trend

Valuation ratios - PBR - Radiant Opto-Electronics Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Radiant Opto-Electronics Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Radiant Opto-Electronics Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Radiant Opto-Electronics Corporation
  1. Stock Market
  2. Stocks
  3. 6176 Stock
  4. Valuation Radiant Opto-Electronics Corporation