Valuation Adlink Technology Inc.

Equities

End-of-day quote Taiwan S.E. Other stock markets 2025-07-16			5-day change	1st Jan Change
65.50 ^TWD	+1.55%		+5.31%	-15.48%

Jun. 20	Adlink Technology Inc. Appoints Shih-Chia Cheng as Member of Audit Committee and Remuneration Committee, Effective June 20, 2025	CI
Jun. 20	Adlink Technology Inc. Elects Directors	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	10,440	13,789	14,094	11,701	13,463	16,856
Change	-	32.08%	2.21%	-16.98%	15.06%	25.2%
Enterprise Value (EV) ¹	9,324	13,256	18,336	14,440	16,443	19,028
Change	-	42.17%	38.33%	-21.25%	13.87%	15.72%
P/E ratio	23.8x	57.1x	119x	14.6x	41x	337x
PBR	2.23x	3.05x	3.19x	2.1x	2.5x	3.13x
PEG	-	-1.3x	-2.3x	0x	-0.7x	-4x
Capitalization / Revenue	0.99x	1.43x	1.46x	1x	1.18x	1.67x
EV / Revenue	0.89x	1.38x	1.9x	1.23x	1.44x	1.89x
EV / EBITDA	9.85x	21.2x	61x	17.7x	31.4x	72.1x
EV / EBIT	12.2x	27.9x	132x	23.4x	50.9x	308x
EV / FCF	10.4x	-82.2x	-3.92x	23.2x	127x	19.3x
FCF Yield	9.62%	-1.22%	-25.5%	4.31%	0.79%	5.18%
Dividend per Share ²	1.6	1	0.3	2.5	1	0.93
Rate of return	3.33%	1.58%	0.46%	4.65%	1.62%	1.2%
EPS ²	2.02	1.11	0.5466	3.68	1.51	0.23
Distribution rate	79.2%	90.1%	54.9%	67.9%	66.2%	404%
Net sales ¹	10,497	9,636	9,673	11,718	11,415	10,078
EBITDA ¹	946.5	625.9	300.7	815.3	524.2	263.9
EBIT ¹	767.2	474.8	138.5	616.4	323	61.68
Net income ¹	443.2	243.7	118.9	805.9	328.8	50.9
Net Debt ¹	-1,116	-533.8	4,242	2,739	2,980	2,172
Reference price ²	48.00	63.40	64.80	53.80	61.90	77.50
Nbr of stocks (in thousands)	217,497	217,497	217,497	217,497	217,497	217,497
Announcement Date	3/26/20	3/29/21	3/22/22	3/25/23	3/14/24	3/13/25

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADLINK TECHNOLOGY INC.	-	-	-	-	476M
DELL TECHNOLOGIES INC.	16.79x	1.03x	9.01x	1.63%	85.32B
SEAGATE TECHNOLOGY HOLDINGS PLC	22.54x	3.94x	15.63x	1.9%	31.63B
HEWLETT PACKARD ENTERPRISE COMPANY	92.18x	1.27x	8.01x	2.67%	26.61B
HP INC.	9.63x	0.54x	6.02x	4.75%	23.03B
ASUSTEK COMPUTER INC.	11.93x	0.57x	8.93x	5.99%	16.14B
LENOVO GROUP LIMITED	10.3x	0.18x	3.46x	4.03%	15.96B
DAWNING INFORMATION INDUSTRY CO., LTD.	38.52x	-	-	0.31%	14.22B
LOGITECH INTERNATIONAL S.A.	25.69x	2.67x	17.89x	1.41%	13.84B
HUAQIN TECHNOLOGY CO., LTD.	24.71x	0.66x	18.01x	1.23%	12.83B
Average	28.03x	1.36x	10.87x	2.66%	24.01B
Weighted average by Cap.	26.70x	1.40x	10.18x	2.42%