Company Valuation: Ingentec Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2025 2026 2027 2028
Market Cap 1 4,700 18,473 14,605 - -
Change - - -20.94% - -
Enterprise Value (EV) 1 4,700 18,473 16,198 6,237 16,488
Change - - -12.32% -61.5% 164.37%
P/E 68.9x 997x -598x 75.2x 19x
PBR - - 9.7x 1.59x 1.49x
PEG - - 3x -0x 0x
Capitalization / Revenue - - 8.17x 5.77x 1.56x
EV / Revenue - - 9.06x 2.46x 1.77x
EV / EBITDA - - 169x 14.1x 9.78x
EV / EBIT - - -810x 19.5x 10.6x
EV / FCF - - -35.4x -2.69x -1.65x
FCF Yield - - -2.83% -37.2% -60.6%
Dividend per Share 2 - - 3.754 3.103 3.754
Rate of return - - 1.24% 1.02% 1.24%
EPS 2 1.768 0.3842 -0.5068 4.03 15.96
Distribution rate - - -741% 77% 23.5%
Net sales 1 - - 1,788 2,531 9,337
EBITDA 1 - - 96 441 1,685
EBIT 1 - - -20 320 1,558
Net income 1 67.76 18.69 -24 246 1,174
Net Debt 1 - - 1,593 -8,368 1,883
Reference price 2 121.88 383.25 303.00 303.00 303.00
Nbr of stocks (in thousands) 38,566 48,200 48,200 - -
Announcement Date 16/03/22 13/03/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-593.92x9.01x167.72x - 46Cr
36.65x5.01x20.31x1.06% 7.8TCr
26.28x3.11x16.1x1.98% 3.85TCr
29.09x4.39x18.93x2.29% 3.69TCr
13.53x1.32x8.11x2.34% 2.48TCr
36.71x9x27.39x2.49% 2.28TCr
10.41x2.84x5.61x2.62% 2.16TCr
24.65x2.67x10.83x1.83% 1.77TCr
12.99x2.61x5.9x1.25% 1.53TCr
14.54x1.59x6.24x2.06% 1.37TCr
Average -38.91x 4.15x 28.71x 1.99% 2.7TCr
Weighted average by Cap. 25.59x 4.02x 15.92x 1.84%

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. 4768 Stock
  4. Valuation Ingentec Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!