Company Valuation: Astro Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 1,127 812.8 481.3 535.6 477.1 923.9
Change - -27.88% -40.79% 11.29% -10.93% 93.64%
Enterprise Value (EV) 1 1,277 1,019 712.5 673.7 635.7 1,087
Change - -20.2% -30.1% -5.45% -5.65% 71.04%
P/E -3.55x -13x -24x -3.56x -136x 1,560x
PBR 7.92x 9.65x 6.91x 4.55x 4.71x 8.84x
PEG - 0.2x 0.4x -0x 1.4x -13x
Capitalization / Revenue 7.65x 2.29x 2.01x 6.36x 5.39x 7.9x
EV / Revenue 8.67x 2.87x 2.98x 7.99x 7.18x 9.3x
EV / EBITDA -4.59x -49.2x 35.9x -6.88x -26.2x 161x
EV / EBIT -4.17x -19.6x -83.5x -5.6x -19.8x 257x
EV / FCF -8.31x -128x 792x -24.1x -348x -699x
FCF Yield -12% -0.78% 0.13% -4.14% -0.29% -0.14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -39.62 -7.807 -2.497 -11.57 -0.2699 0.0455
Distribution rate - - - - - -
Net sales 1 147.3 354.6 239.4 84.27 88.59 116.9
EBITDA 1 -278.6 -20.7 19.85 -97.91 -24.26 6.774
EBIT 1 -306.1 -51.96 -8.532 -120.3 -32.07 4.23
Net income 1 -316 -62.62 -20.03 -121.7 -3.512 0.592
Net Debt 1 150.3 206.5 231.2 138.1 158.6 163.4
Reference price 2 140.50 101.33 60.00 41.17 36.67 71.00
Nbr of stocks (in thousands) 8,022 8,022 8,022 13,011 13,011 13,012
Announcement Date 31/03/20 31/03/21 31/03/22 31/03/23 15/03/24 17/03/25
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 55.89L
22.74x3.42x17x2.6% 6.28TCr
25.22x2.44x13.46x1.72% 2.56TCr
17.39x3.66x11.56x2.38% 1.66TCr
26.65x7.43x16.27x3.28% 709.43Cr
16.66x8.39x13.92x5.45% 680.38Cr
10.27x1.13x7.51x-.--% 468.83Cr
20.11x2.07x11.24x1.48% 403.23Cr
20.76x1.17x9.68x1.63% 254.69Cr
Average 19.98x 3.71x 12.58x 2.32% 1.45TCr
Weighted average by Cap. 21.87x 3.57x 14.75x 2.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Astro Corporation

Historical PBR trend

Valuation ratios - PBR - Astro Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Astro Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Astro Corporation

  1. Stock Market
  2. Stocks
  3. 3064 Stock
  4. Valuation Astro Corporation