Valuation Adda Corporation

Stocks

End-of-day quote Taipei Exchange 2026-08-14			5-day change	1st Jan Change
24.60 ^TWD	-2.38%		-5.38%	+5.81%

08-11	Adda Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-08	Adda Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,760	3,283	2,696	3,856	2,986	2,558
Change	-	18.93%	-17.88%	43.01%	-22.54%	-14.36%
Enterprise Value (EV) ¹	2,243	2,991	2,380	3,406	2,564	2,049
Change	-	33.36%	-20.42%	43.1%	-24.73%	-20.08%
P/E	13.9x	16.2x	11.8x	29x	33.6x	40.8x
PBR	1.95x	2.29x	1.74x	2.61x	1.95x	1.71x
PEG	-	7.37x	1x	-0.7x	-1x	-1.4x
Capitalization / Revenue	1.3x	1.31x	0.97x	1.61x	1.21x	1.1x
EV / Revenue	1.06x	1.19x	0.85x	1.42x	1.04x	0.88x
EV / EBITDA	8.7x	10x	7.8x	17.2x	10.8x	8.95x
EV / EBIT	11.7x	13.4x	11.7x	40x	18.1x	14.9x
EV / FCF	12.4x	-31.6x	12.9x	8.17x	-67.2x	11.9x
FCF Yield	8.06%	-3.16%	7.77%	12.2%	-1.49%	8.4%
Dividend per Share ²	1.597	1.6	1.664	1.03	0.81	0.8
Rate of return	6.3%	5.31%	6.76%	2.94%	2.98%	3.44%
EPS ²	1.82	1.86	2.08	1.209	0.8086	0.57
Distribution rate	87.8%	86%	80%	85.2%	100%	140%
Net sales ¹	2,120	2,504	2,789	2,395	2,477	2,332
EBITDA ¹	257.7	298.8	305.3	198.2	238.1	229
EBIT ¹	192	222.8	202.8	85.24	141.4	137.9
Net income ¹	199.1	203	227.8	132.7	88.94	62.76
Net Debt ¹	-517.6	-292.2	-315.8	-449.5	-422.9	-508.6
Reference price ²	25.35	30.15	24.60	35.05	27.15	23.25
Nbr of stocks (in thousands)	108,888	108,888	109,591	110,000	110,000	110,000
Announcement Date	3/26/21	3/29/22	3/22/23	3/26/24	3/26/25	3/20/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADDA CORPORATION	-	-	-	-	84.57M
KEYENCE CORPORATION	37.99x	13.57x	24.85x	0.73%	134B
SHENGYI TECHNOLOGY CO.,LTD.	41.27x	8.29x	31.3x	1.37%	51.58B
FLEX LTD.	30.66x	1.41x	16.19x	-.--%	46.6B
TDK CORPORATION	25.12x	2.11x	10.08x	1.26%	38.29B
KYOCERA CORPORATION	33.57x	2.34x	16.22x	1.43%	31.89B
TELEDYNE TECHNOLOGIES INCORPORATED	32.52x	4.93x	19.69x	-.--%	31.51B
HEXAGON AB	10.72x	5.97x	16.66x	1.41%	26.87B
HALMA PLC	32.21x	4.93x	19.7x	0.72%	18.86B
ZEBRA TECHNOLOGIES CORPORATION	25.25x	3.21x	13.44x	-.--%	17.79B
Average	29.92x	5.20x	18.68x	0.77%	39.71B
Weighted average by Cap.	32.83x	7.37x	20.83x	0.79%