Company Valuation: Bestec Power Electronics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 713.7 1,193 1,021 2,549 1,422 1,206
Change - 67.13% -14.43% 149.75% -44.21% -15.19%
Enterprise Value (EV) 1 567.8 1,131 782 2,116 1,083 1,189
Change - 99.25% -30.88% 170.52% -48.8% 9.77%
P/E -8.13x -45.1x 52.6x 6.27x 24.2x 29.6x
PBR 1.02x 1.79x 1.46x 2.31x 1.3x 1.08x
PEG - 0.6x -0x 0x -0.3x -1x
Capitalization / Revenue 2.16x 3.15x 2.51x 4.73x 21x 153x
EV / Revenue 1.72x 2.99x 1.92x 3.93x 16x 151x
EV / EBITDA -24.5x -37.2x 13.2x 43.4x -29.1x -46.3x
EV / EBIT -9.36x -18x 17.5x 52.2x -24.4x -37x
EV / FCF 68.2x -12.8x 28.2x -10.9x -179x -10.1x
FCF Yield 1.47% -7.8% 3.54% -9.2% -0.56% -9.85%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.466 -0.4417 0.3234 6.775 0.98 0.68
Distribution rate - - - - - -
Net sales 1 329.9 378.3 407.4 538.6 67.77 7.887
EBITDA 1 -23.15 -30.4 59.13 48.71 -37.22 -25.68
EBIT 1 -60.63 -62.93 44.59 40.51 -44.45 -32.16
Net income 1 -87.34 -26.43 19.51 416.5 59.7 40.91
Net Debt 1 -145.9 -61.37 -238.6 -433.4 -338.8 -16.89
Reference price 2 11.93 19.93 17.02 42.48 23.70 20.10
Nbr of stocks (in thousands) 59,837 59,837 59,954 60,001 60,000 60,000
Announcement Date 3/26/21 3/30/22 3/30/23 3/15/24 3/14/25 3/13/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 37.25M
97.92x28.53x72.65x0.53% 18.91B
69.02x19.73x57.35x1.09% 2.76B
26.95x5.25x16.62x2.8% 1.64B
34.18x - - - 1.58B
23.21x - - - 1.3B
Average 50.25x 17.84x 48.87x 1.47% 4.37B
Weighted average by Cap. 82.87x 25.85x 66.89x 0.76%

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. 3308 Stock
  4. Valuation Bestec Power Electronics Co., Ltd.