Company Valuation: Ardentec Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 25,165 59,003 1,09,239 - -
Change - 134.46% 85.14% - -
Enterprise Value (EV) 25,165 59,003 1,09,239 1,09,239 1,09,239
Change - 134.46% 85.14% 0% 0%
P/E 42.1x 21x 22.8x 16.9x 11.8x
PBR - - - - -
PEG - 0x 0.3x 0.5x 0.3x
Capitalization / Revenue - 4.21x 5.62x 4.22x 3.18x
EV / Revenue - 0x 5.62x 4.22x 3.18x
EV / EBITDA - 0x 11x 7.85x 5.34x
EV / EBIT - 0x 17.9x 12.5x 8.85x
EV / FCF - - -13.4x -19x 10.7x
FCF Yield - - -7.46% -5.27% 9.31%
Dividend per Share 2 - - 6.301 7.403 10.76
Rate of return - - 2.73% 3.21% 4.67%
EPS 2 1.26 5.94 10.1 13.67 19.56
Distribution rate - - 62.4% 54.2% 55%
Net sales 1 - 14,028 19,431 25,880 34,392
EBITDA 1 - 6,704 9,902 13,911 20,466
EBIT 1 - 3,565 6,104 8,738 12,350
Net income 1 601.3 2,840 4,915 6,699 9,590
Net Debt - - - - -
Reference price 2 53.10 124.50 230.50 230.50 230.50
Nbr of stocks (in thousands) 4,73,920 4,73,920 4,73,920 - -
Announcement Date 24/04/25 06/03/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.82x - - - 345.39Cr
33.57x13.17x27.33x0.53% 24TCr
34.21x12.75x24.77x0.28% 15TCr
42.77x11.38x32.1x0.14% 5.94TCr
49.01x19.59x38.5x1.44% 3.59TCr
81.79x22.92x70.31x0.15% 2.43TCr
55.34x3.05x14.83x0.14% 1.31TCr
29.26x8.01x15.65x1.87% 1.07TCr
77.83x35.07x77.26x0.4% 1.04TCr
50.63x3.12x16.81x0.29% 803.34Cr
Average 47.72x 14.34x 35.28x 0.58% 5.51TCr
Weighted average by Cap. 39.33x 13.64x 30.06x 0.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 3264 Stock
  4. Valuation Ardentec Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!