Company Valuation: Kinsus Interconnect Technology Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 105,047 47,315 45,310 46,123 72,633 426,802 - -
Change - -54.96% -4.24% 1.79% 57.48% 487.61% - -
Enterprise Value (EV) 1 100,202 41,778 46,299 47,954 71,958 424,022 419,722 414,370
Change - -58.31% 10.82% 3.57% 50.06% 489.26% -1.01% -1.28%
P/E 27.4x 6.81x 906x 918x 45.6x 80.1x 36.3x 21.6x
PBR 3.61x 1.38x 1.43x 1.46x 2.22x 9.85x 8.69x 6.55x
PEG - 0.1x -9.1x - 0x 0x 0x 0.3x
Capitalization / Revenue 2.94x 1.14x 1.69x 1.51x 1.85x 8.09x 5.95x 4.51x
EV / Revenue 2.81x 1x 1.73x 1.57x 1.83x 8.03x 5.85x 4.38x
EV / EBITDA 10.7x 2.77x 7.24x 6.63x 7.26x 28.2x 19.1x 14.7x
EV / EBIT 20x 4.19x 44.4x 43.8x 27x 59.9x 31x 19.6x
EV / FCF -35.7x -36.9x -11.9x -17.7x 36.4x 69x 83.9x 15.8x
FCF Yield -2.8% -2.71% -8.38% -5.64% 2.75% 1.45% 1.19% 6.34%
Dividend per Share 2 4.5 6.5 1 1 1.75 4.365 8.504 9.131
Rate of return 1.93% 6.22% 1% 0.99% 1.1% 0.54% 1.05% 1.13%
EPS 2 8.51 15.34 0.11 0.11 3.49 10.12 22.29 37.48
Distribution rate 52.9% 42.4% 909% 909% 50.1% 43.1% 38.1% 24.4%
Net sales 1 35,673 41,626 26,832 30,535 39,351 52,779 71,705 94,648
EBITDA 1 9,382 15,071 6,394 7,228 9,914 15,026 21,925 28,227
EBIT 1 5,005 9,964 1,042 1,095 2,670 7,077 13,532 21,169
Net income 1 3,859 6,977 47.52 48.89 1,596 4,933 10,520 19,579
Net Debt 1 -4,845 -5,538 988.1 1,831 -674.9 -2,780 -7,080 -12,432
Reference price 2 233.00 104.50 99.70 101.00 159.00 810.00 810.00 810.00
Nbr of stocks (in thousands) 450,844 452,776 454,467 456,659 456,813 526,916 - -
Announcement Date 2/15/22 3/14/23 2/19/24 2/27/25 2/12/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
78.78x7.9x27.76x0.55% 13.17B
58.56x9.23x46.76x1.36% 194B
78.63x9.94x19.06x-.--% 105B
68.04x - - 0.14% 69.75B
56.49x11.2x42.45x0.85% 59.07B
64.96x8.42x33.56x0.65% 48.58B
32.61x9.06x25.47x1.01% 45.79B
57.85x9.6x39.38x0.77% 43.41B
8115.56x77.22x2428.11x - 42.96B
43.47x10.1x34.59x0.45% 41.66B
Average 865.49x 16.96x 299.68x 0.64% 66.38B
Weighted average by Cap. 582.08x 14.45x 209.11x 0.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 3189 Stock
  4. Valuation Kinsus Interconnect Technology Corp.