Company Valuation: Ardentec Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 25,165 59,003 118,480 - -
Change - 134.46% 100.8% - -
Enterprise Value (EV) 1 25,165 59,003 134,377 143,077 136,328
Change - 134.46% 127.75% 6.47% -4.72%
P/E 42.1x 21x 24.5x 17.7x 15.1x
PBR - - 5.96x 4.96x 4x
PEG - 0x 0.3x 0.5x 0.9x
Capitalization / Revenue - 4.21x 6.1x 4.52x 3.89x
EV / Revenue - 4.21x 6.92x 5.46x 4.47x
EV / EBITDA - 8.8x 13.4x 10x 7.91x
EV / EBIT - 16.6x 21.8x 15.9x 12.9x
EV / FCF - - -16.5x -24.9x 13.4x
FCF Yield - - -6.06% -4.02% 7.46%
Dividend per Share 2 - - 6.301 7.403 10.76
Rate of return - - 2.52% 2.96% 4.3%
EPS 2 1.26 5.94 10.22 14.11 16.59
Distribution rate - - 61.7% 52.5% 64.9%
Net sales 1 - 14,028 19,431 26,226 30,492
EBITDA 1 - 6,704 10,033 14,308 17,242
EBIT 1 - 3,565 6,178 9,017 10,582
Net income 1 601.3 2,840 4,974 6,916 8,132
Net Debt 1 - - 15,897 24,597 17,848
Reference price 2 53.10 124.50 250.00 250.00 250.00
Nbr of stocks (in thousands) 473,920 473,920 473,920 - -
Announcement Date 4/24/25 3/6/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.46x6.92x13.39x - 3.72B
41.66x14.1x31.99x0.56% 692B
39.5x11.99x34.68x0.38% 413B
35.04x11.67x28.64x0.35% 412B
36.58x14.31x29.63x0.49% 257B
44.25x16.63x32.33x0.21% 189B
36.27x8.21x25x1.34% 180B
38.97x4.18x19.28x1.32% 101B
46.38x12.36x34.85x0.13% 64.38B
59.7x8.86x47.21x0.15% 66.67B
Average 40.28x 10.92x 29.70x 0.55% 237.9B
Weighted average by Cap. 39.88x 12.46x 31.06x 0.53%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ardentec Corporation

Historical PBR trend

Valuation ratios - PBR - Ardentec Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ardentec Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ardentec Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Ardentec Corporation
  1. Stock Market
  2. Stocks
  3. 3264 Stock
  4. Valuation Ardentec Corporation