Company Valuation: Netronix, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2025 2026 2027 2028
Market Cap 1 5,179 7,711 10,456 6,282 - -
Change - 48.89% - -39.92% - -
Enterprise Value (EV) 5,179 7,711 10,456 6,282 6,282 6,282
Change - 48.89% - -39.92% 0% 0%
P/E 15.3x - 18.9x 16.1x 14.9x 10.9x
PBR - 2.72x - - - -
PEG - - - -0.5x 1.87x 0.3x
Capitalization / Revenue - 1.16x - 0.73x 0.66x 0.63x
EV / Revenue - 0x - 0.73x 0.66x 0.63x
EV / EBITDA - - - 5.3x 4.69x 4.04x
EV / EBIT - 0x - 7.75x 6.38x 6.21x
EV / FCF - 0x - -20.4x 2.83x -
FCF Yield - 10.7% - -4.9% 35.3% -
Dividend per Share 2 - - - 4.72 6.38 -
Rate of return - - - 6.47% 8.74% -
EPS 2 4.16 - 6.43 4.53 4.89 6.67
Distribution rate - - - 104% 130% -
Net sales 1 - 6,648 - 8,639 9,474 9,998
EBITDA 1 - - - 1,184 1,340 1,554
EBIT 1 - 724.7 - 811 985 1,012
Net income 1 342.7 - 555.9 390 421 574
Net Debt - - - - - -
Reference price 2 63.50 89.60 121.50 73.00 73.00 73.00
Nbr of stocks (in thousands) 81,559 86,059 86,059 86,059 - -
Announcement Date 05/05/23 06/03/24 05/03/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.11x - - - 19Cr
25.46x5.7x14.76x1.63% 41TCr
44.26x15.58x31.23x-.--% 21TCr
15.43x0.59x10.48x3.03% 13TCr
18.73x5.96x14.32x0.72% 9.81TCr
35.57x6.88x19.95x0.98% 8.13TCr
39.35x11.65x25.98x-.--% 7.62TCr
26.33x6.23x19.69x1.51% 5.25TCr
42.62x1.97x12.41x1.95% 4.89TCr
17.04x2.71x11.33x4.17% 4.76TCr
Average 28.09x 6.36x 17.79x 1.56% 11.63TCr
Weighted average by Cap. 29.21x 7.16x 18.33x 1.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Netronix, Inc.

Historical PBR trend

Valuation ratios - PBR - Netronix, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Netronix, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Netronix, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Netronix, Inc.
  1. Stock Market
  2. Stocks
  3. 6143 Stock
  4. Valuation Netronix, Inc.