Valuation All Ring Tech Co., Ltd.

Stocks

End-of-day quote Taipei Exchange 2026-10-01			5-day change	1st Jan Change
1,275.00 ^TWD	-2.67%		+5.81%	+250.27%

Sep. 16	ASE Technology Unit to Buy Machinery for NT$1.79 Billion	MT
Sep. 01	ASE Technology Unit Acquires Machinery, Equipment Worth NT$1.04 Billion	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,898	11,499	38,242	35,021	124,140	-	-
Change	-	134.79%	232.56%	-8.42%	254.48%	-	-
Enterprise Value (EV) ¹	4,898	11,499	34,996	31,178	119,707	118,996	118,057
Change	-	134.79%	204.33%	-10.91%	283.95%	-0.59%	-0.79%
P/E	10.4x	84.9x	27.9x	23.7x	46.1x	31x	22.7x
PBR	-	-	5.98x	4.8x	12.6x	10.4x	8.27x
PEG	-	-1.2x	0x	3.56x	0.6x	0.6x	0.6x
Capitalization / Revenue	-	9.54x	6.91x	6.53x	13.6x	8.93x	7.07x
EV / Revenue	-	9.54x	6.32x	5.81x	13.1x	8.56x	6.72x
EV / EBITDA	-	89.4x	23.6x	18.6x	39.4x	23.8x	17.8x
EV / EBIT	-	135x	24.5x	19.4x	40.9x	24.5x	18.5x
EV / FCF	-	-	49.7x	20.9x	48.7x	35.8x	-
FCF Yield	-	-	2.01%	4.78%	2.05%	2.8%	-
Dividend per Share ²	-	-	10.2	11.79	19.9	27.38	37.96
Rate of return	-	-	2.54%	3.24%	1.56%	2.15%	2.98%
EPS ²	5.86	1.66	14.42	15.38	27.65	41.14	56.25
Distribution rate	-	-	70.7%	76.6%	72%	66.6%	67.5%
Net sales ¹	-	1,205	5,535	5,366	9,141	13,905	17,560
EBITDA ¹	-	128.7	1,483	1,679	3,042	4,999	6,616
EBIT ¹	-	85.42	1,427	1,611	2,926	4,854	6,367
Net income ¹	499	138.2	1,311	1,485	2,782	4,260	5,508
Net Debt ¹	-	-	-3,247	-3,843	-4,433	-5,144	-6,083
Reference price ²	60.80	141.00	402.00	364.00	1,275.00	1,275.00	1,275.00
Nbr of stocks (in thousands)	80,556	81,556	95,130	96,211	97,365	-	-
Announcement Date	3/13/23	3/26/24	2/27/25	2/10/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALL RING TECH CO., LTD.	47.37x	13.47x	40.47x	1.52%	4B
ASML HOLDING N.V.	41.39x	13.98x	31.73x	0.57%	696B
LAM RESEARCH CORPORATION	34.94x	11.63x	28.61x	0.35%	411B
APPLIED MATERIALS, INC.	38.8x	11.77x	34.04x	0.38%	406B
KLA CORPORATION	36.23x	14.19x	29.43x	0.49%	254B
TOKYO ELECTRON LIMITED	34.3x	7.75x	23.62x	1.42%	171B
ADVANTEST CORPORATION	36.71x	13.74x	26.72x	0.26%	158B
ASE TECHNOLOGY HOLDING CO., LTD.	37.42x	4.03x	18.58x	1.38%	97B
NAURA TECHNOLOGY GROUP CO., LTD.	59.72x	8.86x	47.16x	0.15%	66.64B
TERADYNE, INC.	45.16x	12.03x	33.92x	0.13%	62.68B
Average	41.21x	11.15x	31.43x	0.66%	232.68B
Weighted average by Cap.	38.87x	12.11x	30.36x	0.54%