Company Valuation: Flexium Interconnect, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 36,714 31,634 28,477 20,782 18,872 23,444 -
Change - -13.84% -9.98% -27.02% -9.19% 24.22% -
Enterprise Value (EV) 28,784 25,802 24,269 16,707 16,453 23,444 23,444
Change - -10.36% -5.94% -31.16% -1.52% 42.49% 0%
P/E Ratio 13.7x 9.86x 13.9x -25.1x -8.49x -37x -28.1x
PBR 1.43x 1.27x 1.12x 0.87x 0.89x 1.21x 1.28x
PEG - 0.3x -0.4x 0x -0x 0.5x -0.9x
Capitalization / Revenue 1.03x 0.79x 0.87x 0.79x 0.84x 0.84x 0.83x
EV / Revenue 0x 0x 0x 0x 0x 0.84x 0.83x
EV / EBITDA 0x 0x 0x 0x -0x 27.1x 16.6x
EV / EBIT 0x 0x 0x -0x -0x -27.6x 66.6x
EV / FCF -0x 0x 0x 0x -0x -345x 20x
FCF Yield -2.84% 24.8% 10% 6.54% -4.01% -0.29% 4.99%
Dividend per Share 2 5 5 5 - - 2.671 2.419
Rate of return 4.78% 5.1% 5.66% - - 3.64% 3.3%
EPS 2 7.64 9.94 6.37 -2.56 -6.95 -1.98 -2.605
Distribution rate 65.4% 50.3% 78.5% - - -135% -92.9%
Net sales 1 35,569 40,070 32,729 26,444 22,350 27,883 28,164
EBITDA 1 5,185 6,214 4,635 1,284 -637.6 866 1,409
EBIT 1 3,273 3,530 1,638 -1,814 -3,302 -848 351.8
Net income 1 2,880 3,522 2,067 -826.5 -2,229 -642 -832
Net Debt -7,930 -5,831 -4,208 -4,075 -2,419 - -
Reference price 2 104.50 98.00 88.30 64.30 59.00 73.30 73.30
Nbr of stocks (in thousands) 351,331 322,791 322,501 323,201 319,868 319,831 -
Announcement Date 9/2/22 24/2/23 15/2/24 27/2/25 12/3/26 - -
1TWD in Million2TWD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-37.17x - - - 746M
67.16x10.69x54.13x1.19% 226B
75.68x9.27x17.78x-.--% 97.4B
63.09x - - 0.16% 64.45B
54.54x10.76x40.64x0.88% 57.13B
34.58x10.16x27.41x1.22% 50.24B
67.09x8.36x33.04x0.66% 48.33B
8010x76.2x2395.9x - 42.62B
53.35x8.85x36.33x0.83% 40.24B
40.53x9.02x31.95x0.56% 38.03B
Average 842.89x 17.91x 329.65x 0.69% 66.53B
Weighted average by Cap. 570.76x 14.66x 206.71x 0.77%

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. 6269 Stock
  4. Valuation Flexium Interconnect, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!