Company Valuation: AMICCOM Electronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,292 2,125 1,435 1,993 1,592 1,153
Change - 64.54% -32.49% 38.88% -20.11% -27.6%
Enterprise Value (EV) 1 1,261 1,992 1,353 1,934 1,506 1,110
Change - 57.96% -32.1% 42.98% -22.14% -26.29%
P/E -38.8x 40.3x 29.9x -64.1x -312x -15.6x
PBR 1.41x 1.96x 1.32x 1.8x 1.59x 1.33x
PEG - -0x -3.19x 0x 3.7x -0x
Capitalization / Revenue 2.9x 3.67x 2.82x 5.97x 4.8x 3.38x
EV / Revenue 2.83x 3.44x 2.66x 5.8x 4.54x 3.25x
EV / EBITDA -83.5x 30.9x 35.9x -42x -21.9x -13.4x
EV / EBIT -31.7x 47.8x 72.2x -34.2x -19.5x -12.2x
EV / FCF 27.8x 26.7x -24.3x -342x -117x -202x
FCF Yield 3.6% 3.74% -4.11% -0.29% -0.85% -0.5%
Dividend per Share 2 - 0.8607 0.706 - - -
Rate of return - 2.22% 2.71% - - -
EPS 2 -0.61 0.9599 0.87 -0.5626 -0.0922 -1.334
Distribution rate - 89.7% 81.1% - - -
Net sales 1 445 579.7 509.3 333.5 331.8 341.3
EBITDA 1 -15.1 64.53 37.73 -46 -68.65 -83.03
EBIT 1 -39.81 41.65 18.74 -56.61 -77.32 -91.12
Net income 1 -33.45 52.52 48.24 -31.1 -5.099 -73.76
Net Debt 1 -30.54 -133.2 -82.07 -58.6 -86.02 -42.42
Reference price 2 23.65 38.70 26.05 36.05 28.80 20.85
Nbr of stocks (in thousands) 54,620 54,920 55,079 55,276 55,276 55,276
Announcement Date 2/26/21 5/17/22 3/7/23 3/7/24 2/26/25 3/6/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.44M
21.88x12.32x18.28x0.37% 5,010B
22.11x10.78x14.65x1.15% 1,884B
42.17x17.37x25.57x0.68% 1,817B
12.67x7.68x9.29x0.06% 1,040B
5.44x3.11x3.74x0.32% 878B
97.19x16.85x62.33x-.--% 851B
-40.02x7.73x21.84x-.--% 466B
215.27x45.78x97.11x-.--% 278B
32.89x11.93x22.11x2.05% 255B
Average 45.51x 14.84x 30.55x 0.52% 1,248B
Weighted average by Cap. 30.30x 12.66x 21.99x 0.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5272 Stock
  4. Valuation AMICCOM Electronics Corporation