Company Valuation: Systex Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 17,443 28,100 39,342 32,125 51,590 -
Change - 61.09% 40.01% -18.35% 60.59% -
Enterprise Value (EV) 17,443 28,100 39,342 32,125 51,590 51,590
Change - 61.09% 40.01% -18.35% 60.59% 0%
P/E 15.8x - 18.9x 15x 18.1x 16.7x
PBR - 1.97x - 1.76x - -
PEG - - - 4.58x 0.6x 1.98x
Capitalization / Revenue - 0.8x - 0.73x 0.91x 0.8x
EV / Revenue - 0x - 0x 0.91x 0.8x
EV / EBITDA - - - 0x 12.3x 11.5x
EV / EBIT - 0x - - 22.3x 17.4x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - 5.2 - -
Rate of return - - - 4.41% - -
EPS 2 4.39 - 7.64 7.89 10.45 11.33
Distribution rate - - - 65.9% - -
Net sales 1 - 35,184 - 43,969 56,533 64,305
EBITDA 1 - - - 2,241 4,182 4,502
EBIT 1 - 1,470 - - 2,310 2,972
Net income 1 1,091 - 1,957 2,149 2,846 3,084
Net Debt - - - - - -
Reference price 2 69.50 112.00 144.50 118.00 189.50 189.50
Nbr of stocks (in thousands) 2,50,983 2,50,893 2,72,265 2,72,243 2,72,243 -
Announcement Date 22/02/23 29/02/24 27/02/25 04/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.04x - - - 161.41Cr
21.73x3.58x12.49x3.06% 21TCr
21.53x4.56x11.18x0.77% 19TCr
-612.43x43.57x178.99x-.--% 13TCr
-132.17x18.36x100.93x-.--% 12TCr
14.37x1.56x8.21x3.34% 12TCr
13.66x2.46x9.34x6.02% 7.88TCr
19.79x5.26x12.93x2.83% 5.94TCr
-17.94x7.51x12.77x-.--% 5.06TCr
22.68x1.88x11.89x1.37% 4.45TCr
Average -63.07x 9.86x 39.86x 1.93% 9.89TCr
Weighted average by Cap. -81.44x 10.56x 43.44x 1.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Systex Corporation

Historical PBR trend

Valuation ratios - PBR - Systex Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Systex Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Systex Corporation

  1. Stock Market
  2. Stocks
  3. 6214 Stock
  4. Valuation Systex Corporation