Company Valuation: G-TECH Optoelectronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027
Market Cap 1 6,419 3,514 6,169 7,963 16,379 -
Change - - 75.54% 29.08% 105.68% -
Enterprise Value (EV) 6,419 3,514 6,169 7,963 16,379 16,379
Change - - 75.54% 29.08% 105.68% 0%
P/E - -29.7x -22.9x -12.4x 101x 1,034x
PBR 4.48x - - - 6.91x -
PEG - - -0.3x -0.1x -1x -11.5x
Capitalization / Revenue 2.46x - 2.85x - 6.87x 6.11x
EV / Revenue 0x - 0x - 6.87x 6.11x
EV / EBITDA - - - - - -
EV / EBIT -0x - -0x - -41.3x 298x
EV / FCF - - - - 20.2x 30.1x
FCF Yield - - - - 4.95% 3.33%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - -0.82 -1.45 -2.85 0.72 0.07
Distribution rate - - - - - -
Net sales 1 2,614 - 2,163 - 2,383 2,681
EBITDA - - -152.7 - - -
EBIT 1 -198.4 - -289.1 - -397 55
Net income 1 - -117.8 -240.8 -604.6 162 16
Net Debt - - - - - -
Reference price 2 48.34 24.35 33.25 35.20 72.40 72.40
Nbr of stocks (in thousands) 132,790 144,330 185,541 226,234 226,234 -
Announcement Date 23/3/22 13/3/24 13/3/25 11/3/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
100.56x - - - 498M
29.14x5.53x16.48x0.66% 193B
30.32x10.98x19.7x0.9% 113B
12.44x0.28x6.14x3.78% 103B
40.61x5.33x18.06x0.99% 98.27B
16.66x2.93x10.85x1.43% 62.02B
19.24x1.04x11.89x0.72% 60.32B
23.59x3.94x12.61x1.36% 58.61B
37.81x4.44x18.98x0.33% 47.17B
24.92x4.03x14.64x0.02% 42.97B
Average 33.53x 4.28x 14.37x 1.13% 78B
Weighted average by Cap. 26.72x 4.78x 14.74x 1.21%

Y-o-Y evolution of P/E

Valuation ratios - P/E - G-TECH Optoelectronics Corporation

Historical PBR trend

Valuation ratios - PBR - G-TECH Optoelectronics Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - G-TECH Optoelectronics Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - G-TECH Optoelectronics Corporation

  1. Stock Market
  2. Stocks
  3. 3149 Stock
  4. Valuation G-TECH Optoelectronics Corporation