Company Valuation: G-TECH Optoelectronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027
Market Cap 1 6,419 3,514 6,169 7,963 15,520 -
Change - - 75.54% 29.08% 94.89% -
Enterprise Value (EV) 6,419 3,514 6,169 7,963 15,520 15,520
Change - - 75.54% 29.08% 94.89% 0%
P/E - -29.7x -22.9x -12.4x 95.3x 980x
PBR 4.48x - - - 6.55x -
PEG - - -0.3x -0.1x -1x -10.9x
Capitalization / Revenue 2.46x - 2.85x - 6.51x 5.79x
EV / Revenue 0x - 0x - 6.51x 5.79x
EV / EBITDA - - - - - -
EV / EBIT -0x - -0x - -39.1x 282x
EV / FCF - - - - 19.2x 28.5x
FCF Yield - - - - 5.22% 3.51%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - -0.82 -1.45 -2.85 0.72 0.07
Distribution rate - - - - - -
Net sales 1 2,614 - 2,163 - 2,383 2,681
EBITDA - - -152.7 - - -
EBIT 1 -198.4 - -289.1 - -397 55
Net income 1 - -117.8 -240.8 -604.6 162 16
Net Debt - - - - - -
Reference price 2 48.34 24.35 33.25 35.20 68.60 68.60
Nbr of stocks (in thousands) 1,32,790 1,44,330 1,85,541 2,26,234 2,26,234 -
Announcement Date 23/03/22 13/03/24 13/03/25 11/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
95.28x - - - 48Cr
28.93x5.44x16.52x0.68% 18TCr
33.54x11.92x21.73x0.82% 12TCr
45.97x5.8x19.85x0.91% 11TCr
13.15x0.3x6.61x3.83% 11TCr
30.69x5x16.44x1.12% 7.28TCr
52.91x5.74x26.24x0.26% 6.24TCr
18.11x1.07x12.02x0.7% 6.09TCr
19.13x3.23x12.35x1.4% 6.02TCr
16.99x6.01x12.21x0.75% 5.46TCr
Average 35.47x 4.94x 16.00x 1.16% 8.27TCr
Weighted average by Cap. 29.49x 5.32x 16.26x 1.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - G-TECH Optoelectronics Corporation

Historical PBR trend

Valuation ratios - PBR - G-TECH Optoelectronics Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - G-TECH Optoelectronics Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - G-TECH Optoelectronics Corporation

  1. Stock Market
  2. Stocks
  3. 3149 Stock
  4. Valuation G-TECH Optoelectronics Corporation