Company Valuation: Topkey Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 13,623 16,620 16,257 18,573 14,667 13,668
Change - 22% -2.19% 14.25% -21.03% -6.81%
Enterprise Value (EV) 11,620 16,620 16,257 18,573 14,667 13,668
Change - 43.04% -2.19% 14.25% -21.03% -6.81%
P/E 16.4x 7.35x 11.6x 10.8x 10.8x 9.33x
PBR 2.41x 2.17x - 2.02x 1.56x 1.3x
PEG - 0x -0.3x 0.5x -0.5x 1.15x
Capitalization / Revenue 1.57x 1.52x - 1.96x 1.59x 1.39x
EV / Revenue 0x 0x - 0x 0x 1.39x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x - 0x 0x 7.59x
EV / FCF 0x 0x - - 0x 3.27x
FCF Yield 2.82% 4.37% - - 11.9% 30.6%
Dividend per Share 2 6 - - - - -
Rate of return 4% - - - - -
EPS 2 9.16 24.89 15.49 18.86 14.92 16.13
Distribution rate 65.5% - - - - -
Net sales 1 8,692 10,965 - 9,478 9,203 9,812
EBITDA 1,874 - - - - -
EBIT 1 1,439 2,541 - 1,877 1,722 1,801
Net income 1 831.6 2,260 1,415 1,713 1,355 1,465
Net Debt -2,003 - - - - -
Reference price 2 150.00 183.00 179.00 204.50 161.50 150.50
Nbr of stocks (in thousands) 90,820 90,820 90,820 90,820 90,820 90,820
Announcement Date 3/29/22 3/28/23 2/29/24 3/3/25 3/13/26 -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.39x - - - 422M
34.46x2.58x15.51x1.77% 10.98B
18.91x1.58x13.2x2.5% 7.36B
-221.38x10.6x-780.04x - 7.33B
21.27x2.17x12.44x1.11% 4.98B
19.09x1.12x8.92x2.35% 4.88B
33.71x0.88x7.99x1.14% 4.35B
19.97x2.03x8.69x3.58% 3.96B
20.17x0.44x7.8x2.89% 3.81B
15.84x0.56x6.65x3.69% 3.61B
Average -2.86x 2.44x -77.65x 2.38% 5.17B
Weighted average by Cap. -10.50x 2.91x -101.90x 2.24%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Topkey Corporation

Historical PBR trend

Valuation ratios - PBR - Topkey Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Topkey Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Topkey Corporation

  1. Stock Market
  2. Stocks
  3. 4536 Stock
  4. Valuation Topkey Corporation