Valuation EVA Airways Corp.

Equities

End-of-day quote Taiwan S.E. Other stock markets 2025-01-14			5-day change	1st Jan Change
46.60 ^TWD	+1.41%		-0.64%	+5.07%

Dec. 11	UATP Partners with EVA Air to Expand its Issuer Network	CI
Nov. 14	EVA Airways Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	66,737	63,824	143,622	150,831	169,844	251,661	251,661	-
Change	-	-4.36%	125.03%	5.02%	12.61%	48.17%	0%	-
Enterprise Value (EV) ¹	120,326	139,635	204,048	150,831	151,717	211,635	199,549	251,661
Change	-	16.05%	46.13%	-26.08%	0.59%	39.49%	-5.71%	26.11%
P/E ratio	18.1x	-19.1x	21.7x	21.3x	7.88x	8.75x	10.1x	10.7x
PBR	1.01x	0.9x	1.68x	1.72x	1.59x	2.1x	1.71x	-
PEG	-	0x	-0x	9.16x	0x	0.3x	-0.7x	-2x
Capitalization / Revenue	0.37x	0.72x	1.38x	1.09x	0.9x	1.14x	1.14x	1.22x
EV / Revenue	0.66x	1.57x	1.96x	1.09x	0.81x	0.96x	0.9x	1.22x
EV / EBITDA	3.29x	5.18x	5.26x	3.84x	2.83x	3.16x	3.42x	4.89x
EV / EBIT	12.7x	-169x	19.7x	15.4x	5.92x	5.78x	6.52x	9.28x
EV / FCF	9.12x	-21.2x	9.21x	2.53x	3.36x	3.93x	3.43x	-
FCF Yield	11%	-4.71%	10.9%	39.5%	29.8%	25.5%	29.2%	-
Dividend per Share ²	0.4473	-	0.6	0.8	1.8	2.373	1.924	1.586
Rate of return	3.25%	-	2.15%	2.84%	5.72%	5.09%	4.13%	3.4%
EPS ²	0.76	-0.69	1.29	1.32	3.99	5.328	4.606	4.36
Distribution rate	58.9%	-	46.5%	60.6%	45.1%	44.5%	41.8%	36.4%
Net sales ¹	181,275	89,049	103,872	138,069	187,813	220,460	221,228	205,896
EBITDA ¹	36,557	26,961	38,783	39,296	53,632	66,882	58,328	51,446
EBIT ¹	9,443	-827.1	10,358	9,798	25,649	36,612	30,618	27,123
Net income ¹	3,982	-3,362	6,608	7,091	21,594	29,064	24,929	23,533
Net Debt ¹	53,589	75,811	60,425	-	-18,127	-40,026	-52,112	-
Reference price ²	13.75	13.15	27.95	28.15	31.45	46.60	46.60	46.60
Nbr of stocks (in thousands)	4,853,569	4,853,569	5,138,539	5,358,125	5,400,444	5,400,444	5,400,444	-
Announcement Date	3/18/20	3/21/21	3/14/22	3/16/23	3/15/24	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EVA AIRWAYS CORP.	8.62x	0.94x	3.11x	+5.16%	7.63B
DELTA AIR LINES, INC.	10.82x	1x	6.83x	+0.72%	42.5B
UNITED AIRLINES HOLDINGS, INC.	11.02x	0.93x	6.43x	-.--%	35.41B
RYANAIR HOLDINGS PLC	13.08x	1.32x	6.43x	+2.09%	20.61B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.9x	0.8x	4x	+2.14%	18.28B
INTERGLOBE AVIATION LIMITED	22.82x	2.11x	9.46x	+0.46%	17.84B
AIR CHINA LIMITED	110.99x	1.8x	9.2x	+0.03%	16.46B
SINGAPORE AIRLINES LIMITED	7.91x	1.18x	5.36x	+4.69%	13.63B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	711.18x	1.64x	8.77x	-.--%	14.22B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	3.93x	0.86x	3.71x	+0.99%	11.42B
Average	90.73x	1.26x	6.33x	+1.63%	19.8B
Weighted average by Cap.	69.75x	1.22x	6.60x	+1.19%