Company Valuation: Topkey Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 13,623 16,620 16,257 18,573 14,667 14,577
Change - 22% -2.19% 14.25% -21.03% -0.62%
Enterprise Value (EV) 11,620 16,620 16,257 18,573 14,667 14,577
Change - 43.04% -2.19% 14.25% -21.03% -0.62%
P/E 16.4x 7.35x 11.6x 10.8x 10.8x 9.95x
PBR 2.41x 2.17x - 2.02x 1.56x 1.38x
PEG - 0x -0.3x 0.5x -0.5x 1.23x
Capitalization / Revenue 1.57x 1.52x - 1.96x 1.59x 1.49x
EV / Revenue 0x 0x - 0x 0x 1.49x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x - 0x 0x 8.09x
EV / FCF 0x 0x - - 0x 3.48x
FCF Yield 2.82% 4.37% - - 11.9% 28.7%
Dividend per Share 2 6 - - - - -
Rate of return 4% - - - - -
EPS 2 9.16 24.89 15.49 18.86 14.92 16.13
Distribution rate 65.5% - - - - -
Net sales 1 8,692 10,965 - 9,478 9,203 9,812
EBITDA 1,874 - - - - -
EBIT 1 1,439 2,541 - 1,877 1,722 1,801
Net income 1 831.6 2,260 1,415 1,713 1,355 1,465
Net Debt -2,003 - - - - -
Reference price 2 150.00 183.00 179.00 204.50 161.50 160.50
Nbr of stocks (in thousands) 90,820 90,820 90,820 90,820 90,820 90,820
Announcement Date 29/03/22 28/03/23 29/02/24 03/03/25 13/03/26 -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.95x - - - 458M
30.67x2.12x12.66x2.08% 9.42B
14.84x1.31x10.8x3.15% 5.87B
-139x8.93x-216.46x - 5.8B
20.91x2.13x12.25x1.13% 4.89B
16.18x1.02x8.07x2.69% 4.24B
14.54x0.71x7.5x4.01% 4.07B
27.03x0.84x7.56x1.22% 3.98B
17.92x1.91x8.15x3.88% 3.74B
18.43x0.41x7.27x3.07% 3.59B
Average 3.15x 2.15x -15.80x 2.65% 4.61B
Weighted average by Cap. 0.97x 2.39x -18.90x 2.56%

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. 4536 Stock
  4. Valuation Topkey Corporation