Company Valuation: Easy Field Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,551 1,306 930.9 950.5 3,336 4,128
Change - -15.78% -28.71% 2.11% 250.92% 23.75%
Enterprise Value (EV) 1 1,669 2,133 1,640 1,718 3,759 4,525
Change - 27.79% -23.11% 4.76% 118.83% 20.37%
P/E -32x -11.9x 19.1x -13.7x 111x -52.8x
PBR 1.31x 1.41x 0.97x 1.13x 2.94x 3.25x
PEG - -0x -0x 0x -1x 0x
Capitalization / Revenue 1.15x 0.73x 0.58x 0.87x 1.97x 2.93x
EV / Revenue 1.23x 1.18x 1.03x 1.57x 2.22x 3.21x
EV / EBITDA 29.7x -57.3x 23.6x -48.4x 38.6x -230x
EV / EBIT -42.3x -19.5x 54.3x -22.1x 72.8x -65.6x
EV / FCF 20.2x -3.55x 20.4x 34.5x -185x 87x
FCF Yield 4.95% -28.2% 4.9% 2.9% -0.54% 1.15%
Dividend per Share 2 0.5 - 1 0.5 1.002 -
Rate of return 1.56% - 4.68% 2.29% 1.31% -
EPS 2 -1 -2.521 1.12 -1.587 0.69 -1.613
Distribution rate -50% - 89.3% -31.5% 145% -
Net sales 1 1,354 1,800 1,597 1,095 1,697 1,410
EBITDA 1 56.23 -37.2 69.52 -35.53 97.42 -19.65
EBIT 1 -39.42 -109.3 30.22 -77.6 51.64 -68.94
Net income 1 -42.19 -109.9 48.96 -69.21 30.3 -78.38
Net Debt 1 118.2 826.6 708.9 767.4 423.7 397.3
Reference price 2 32.00 29.95 21.35 21.80 76.50 85.10
Nbr of stocks (in thousands) 48,456 43,602 43,602 43,602 43,602 48,505
Announcement Date 15/03/21 31/03/22 29/03/23 15/03/24 19/03/25 27/03/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12Cr
29.06x5.19x18.95x0.9% 11TCr
30.41x4.77x18.18x1.76% 8.76TCr
29.24x3.34x19.29x0.71% 6.4TCr
40.79x6.38x28.11x1.88% 5.96TCr
35.99x7.28x21.32x-.--% 5.23TCr
23.73x4.55x15.65x2.52% 3.35TCr
32.94x4.16x15.69x0.1% 3.07TCr
21.34x1.83x13.16x2.2% 3.11TCr
22.87x3.31x14.25x1.02% 2.76TCr
Average 29.60x 4.53x 18.29x 1.23% 5TCr
Weighted average by Cap. 30.50x 4.82x 19.16x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Easy Field Corporation

Historical PBR trend

Valuation ratios - PBR - Easy Field Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Easy Field Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Easy Field Corporation

  1. Stock Market
  2. Stocks
  3. 6425 Stock
  4. Valuation Easy Field Corporation