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.($)
9.33x - - - 420M
34.45x2.61x15.6x1.75% 11.06B
19.72x1.63x13.68x2.4% 7.67B
-223.72x10.72x-788.58x - 7.43B
22.31x2.26x12.96x1.05% 5.22B
20.14x1.16x9.25x2.24% 5.12B
34.87x0.9x8.2x1.1% 4.5B
20.9x2.1x9x3.42% 4.16B
21.69x0.47x8.33x2.68% 4.1B
16.29x0.59x6.95x3.59% 3.72B
Average -2.40x 2.49x -78.29x 2.28% 5.34B
Weighted average by Cap. -9.63x 2.94x -100.70x 2.16%

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