Valuation Chroma ATE Inc.

Stocks

End-of-day quote Taiwan S.E. 30/10/2026			5-day change	1st Jan Change
1,755.00 ^TWD	-9.77%		-11.36%	+126.45%

30/10	Chroma Ate Logs Nine-Month Attributable Profit of NT$14.6 Billion; Shares Down 10%	MT
29/10	Chroma ATE Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	83,987	76,706	90,250	1,73,280	3,28,342	7,43,402	-	-
Change	-	-8.67%	17.66%	92%	89.49%	126.41%	-	-
Enterprise Value (EV) ¹	84,247	73,749	89,239	1,72,706	3,25,438	7,35,869	7,28,714	7,13,161
Change	-	-12.46%	21%	93.53%	88.43%	126.12%	-0.97%	-2.13%
P/E	20.2x	15.1x	22.7x	33x	28.2x	36.6x	24.8x	18.8x
PBR	4.54x	3.59x	4.13x	6.97x	10.3x	17.3x	12.7x	9.46x
PEG	-	0.7x	-1x	1x	0x	0.5x	0.5x	0.6x
Capitalization / Revenue	4.78x	3.48x	4.83x	8.02x	11.6x	12.4x	9.05x	7.16x
EV / Revenue	4.79x	3.34x	4.78x	7.99x	11.5x	12.2x	8.87x	6.86x
EV / EBITDA	23x	12.9x	16.5x	27.6x	32.4x	29.4x	20.9x	15.6x
EV / EBIT	27.4x	14.6x	19.1x	31.5x	35.4x	30.5x	21x	16.4x
EV / FCF	55.8x	16x	49.9x	59.7x	48.7x	61.9x	31.2x	21.7x
FCF Yield	1.79%	6.25%	2%	1.68%	2.05%	1.62%	3.2%	4.61%
Dividend per Share ²	7	8	6.6	9	19.5	26.7	36.56	57.25
Rate of return	3.5%	4.42%	3.1%	2.2%	2.52%	1.52%	2.08%	3.26%
EPS ²	9.89	12	9.37	12.38	27.51	47.93	70.68	93.12
Distribution rate	70.8%	66.7%	70.4%	72.7%	70.9%	55.7%	51.7%	61.5%
Net sales ¹	17,584	22,067	18,676	21,604	28,311	60,122	82,123	1,03,885
EBITDA ¹	3,669	5,723	5,419	6,257	10,038	25,004	34,916	45,744
EBIT ¹	3,075	5,039	4,673	5,482	9,198	24,114	34,663	43,431
Net income ¹	4,179	5,106	3,979	5,264	11,692	20,279	30,082	39,219
Net Debt ¹	260.1	-2,958	-1,011	-573.7	-2,904	-7,534	-14,688	-30,241
Reference price ²	200.00	181.00	213.00	409.00	775.00	1,755.00	1,755.00	1,755.00
Nbr of stocks (in thousands)	4,19,936	4,23,792	4,23,710	4,23,667	4,23,667	4,23,591	-	-
Announcement Date	23/02/22	27/02/23	26/02/24	24/02/25	25/02/26	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHROMA ATE INC.	36.61x	12.24x	29.43x	1.52%	2.28TCr
SIEMENS AG	24.42x	2.91x	15.89x	2.1%	23TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.1x	1.31x	6.18x	4.19%	16TCr
SCHNEIDER ELECTRIC SE	24.76x	3.21x	14.7x	1.96%	15TCr
EATON CORPORATION PLC	32.87x	4.91x	20.63x	1.19%	14TCr
DELTA ELECTRONICS, INC.	35.11x	4.43x	20.62x	1.26%	11TCr
EMERSON ELECTRIC CO.	33.64x	5.42x	18.87x	1.34%	9.2TCr
JOHNSON CONTROLS INTERNATIONAL PLC	31.22x	3.88x	20.83x	1.09%	9.03TCr
TRANE TECHNOLOGIES PLC	27.09x	3.83x	19.14x	1%	8.97TCr
VERTIV HOLDINGS CO.	36.65x	6.04x	24.05x	0.11%	8.95TCr
Average	29.45x	4.82x	19.03x	1.58%	11.74TCr
Weighted average by Cap.	27.38x	3.87x	17.15x	1.8%