|
End-of-day quote
Taiwan S.E.
29/10/2026
|
5-day change | 1st Jan Change | ||
| 745.00 TWD | -4.24% |
|
-9.48% | +556.39% |
| 21/09 | ITEQ's Subsidiary Acquires Machinery for NT$615 Million | MT |
| 07/09 | ITEQ Refutes False Social Media Claim on Spin-Off Plans | MT |
Company Valuation: ITEQ Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 54,380 | 26,351 | 30,779 | 28,565 | 41,196 | 2,70,854 | - | - |
| Change | - | -51.54% | 16.8% | -7.19% | 44.22% | 557.48% | - | - |
| Enterprise Value (EV) 1 | 52,088 | 25,429 | 30,090 | 28,293 | 41,710 | 2,75,152 | 2,76,663 | 2,77,233 |
| Change | - | -51.18% | 18.33% | -5.97% | 47.42% | 559.68% | 0.55% | 0.21% |
| P/E | 15.9x | 14.8x | 45.6x | 34.8x | 27.3x | 36.9x | 20x | 17.7x |
| PBR | 2.55x | 1.31x | 1.58x | 1.38x | 1.94x | 10.6x | 8.7x | 6.83x |
| PEG | - | -0.3x | -0.7x | 1.6x | 0.3x | 0x | 0.2x | 1.4x |
| Capitalization / Revenue | 1.67x | 0.9x | 1.23x | 0.97x | 1.24x | 5.18x | 3.53x | 3.03x |
| EV / Revenue | 1.6x | 0.87x | 1.2x | 0.96x | 1.26x | 5.26x | 3.61x | 3.1x |
| EV / EBITDA | 10.9x | 8.57x | 14.5x | 10x | 10.5x | 28.2x | 17x | 13.9x |
| EV / EBIT | 13.6x | 13.4x | 30.2x | 20.9x | 17.5x | 29.2x | 17.5x | 13.9x |
| EV / FCF | -29x | 7.75x | 31x | -35.3x | 57.1x | -40.7x | 83.3x | 23.6x |
| FCF Yield | -3.45% | 12.9% | 3.22% | -2.83% | 1.75% | -2.46% | 1.2% | 4.24% |
| Dividend per Share 2 | 5 | 3 | 1.5 | 1.8 | 3 | 10.8 | 20.93 | 24.79 |
| Rate of return | 3.52% | 4.13% | 1.77% | 2.29% | 2.64% | 1.45% | 2.81% | 3.33% |
| EPS 2 | 8.93 | 4.91 | 1.86 | 2.26 | 4.15 | 20.2 | 37.33 | 42.1 |
| Distribution rate | 56% | 61.1% | 80.6% | 79.6% | 72.3% | 53.5% | 56.1% | 58.9% |
| Net sales 1 | 32,525 | 29,130 | 25,079 | 29,378 | 33,098 | 52,304 | 76,742 | 89,415 |
| EBITDA 1 | 4,767 | 2,966 | 2,074 | 2,824 | 3,969 | 9,773 | 16,248 | 20,005 |
| EBIT 1 | 3,819 | 1,896 | 994.9 | 1,351 | 2,383 | 9,415 | 15,825 | 19,949 |
| Net income 1 | 3,145 | 1,855 | 676.6 | 821.8 | 1,510 | 7,342 | 13,570 | 17,595 |
| Net Debt 1 | -2,292 | -921.6 | -688.6 | -271.8 | 514.2 | 4,299 | 5,809 | 6,379 |
| Reference price 2 | 142.00 | 72.60 | 84.80 | 78.70 | 113.50 | 745.00 | 745.00 | 745.00 |
| Nbr of stocks (in thousands) | 3,82,957 | 3,62,957 | 3,62,957 | 3,62,957 | 3,62,957 | 3,63,562 | - | - |
| Announcement Date | 16/03/22 | 13/03/23 | 01/03/24 | 07/03/25 | 06/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.52x | 5.49x | 29.38x | 1.39% | 871.65Cr | |
| 21.54x | 12.29x | 18.54x | 0.35% | 5,20100Cr | |
| 21.97x | 10.77x | 14.55x | 1.11% | 1,93800Cr | |
| 37.98x | 16.08x | 23.62x | 0.74% | 1,67900Cr | |
| 5.68x | 3.53x | 3.94x | 0.07% | 1,11200Cr | |
| 100.63x | 18.28x | 69.36x | -.--% | 94TCr | |
| 4.05x | 2.6x | 3.1x | 0.67% | 81TCr | |
| -41.65x | 8.28x | 23.09x | -.--% | 50TCr | |
| 34.2x | 12.83x | 23.37x | 1.86% | 28TCr | |
| Average | 24.77x | 10.02x | 23.22x | 0.69% | 1,38600Cr | |
| Weighted average by Cap. | 25.02x | 11.46x | 20.45x | 0.51% |
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
- Stock Market
- Stocks
- 6213 Stock
- Valuation ITEQ Corporation
Select your edition
All financial news and data tailored to specific country editions
