Company Valuation: HTC Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 69,490 46,096 42,663 40,963 41,129 32,441 - -
Change - -33.66% -7.45% -3.98% 0.41% -21.13% - -
Enterprise Value (EV) 69,490 37,127 42,106 41,549 34,107 32,441 32,441 32,441
Change - -46.57% 13.41% -1.32% -17.91% -4.89% 0% 0%
P/E -22.6x -13.5x -12.5x -12x - - - -
PBR - 1.8x 1.87x 1.91x - - - -
PEG - -1.3x 12.91x -24.54x - - - -
Capitalization / Revenue - 10.5x 9.66x 13.3x 14.2x 4.85x 2.19x 2.11x
EV / Revenue - 0x 0x 0x 0x 4.85x 2.19x 2.11x
EV / EBITDA - -0x -0x -0x -0x -51.9x 27.8x -
EV / EBIT - -0x -0x -0x -0x -38.3x 34.1x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.75 -4.13 -4.09 -4.11 - - - -
Distribution rate - - - - - - - -
Net sales 1 - 4,409 4,418 3,081 2,901 6,693 14,780 15,352
EBITDA 1 - -4,013 -3,970 -4,385 -3,227 -625.6 1,166 -
EBIT 1 - -4,404 -4,295 -4,639 -3,452 -846.3 951.8 -
Net income -3,073 -3,412 -3,396 - - - - -
Net Debt - -8,969 -557.2 586 -7,022 - - -
Reference price 2 84.80 55.70 51.30 49.20 49.20 38.80 38.80 38.80
Nbr of stocks (in thousands) 819,458 827,582 831,642 832,588 835,962 836,097 - -
Announcement Date 8/3/22 7/3/23 5/3/24 10/3/25 10/3/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 994M
39.02x10.39x29.28x0.31% 5,030B
4.9x1.67x2.74x4.81% 1,077B
23.01x1.03x12.38x-.--% 86.81B
19.24x0.78x11.93x2.36% 9.93B
4.83x0.43x1.3x1.41% 2.15B
-22.37x417.79x-31.12x - 1.94B
Average 11.44x 72.02x 4.42x 1.48% 886.96B
Weighted average by Cap. 32.81x 8.86x 24.38x 1.09%

Y-o-Y evolution of P/E

Valuation ratios - P/E - HTC Corporation

Historical PBR trend

Valuation ratios - PBR - HTC Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - HTC Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - HTC Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - HTC Corporation
  1. Stock Market
  2. Stocks
  3. 2498 Stock
  4. Valuation HTC Corporation