Company Valuation: ASIX Electronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,985 17,229 6,180 8,349 6,576 6,153
Change - 477.21% -64.13% 35.1% -21.24% -6.43%
Enterprise Value (EV) 1 2,246 15,678 4,541 6,799 4,936 4,456
Change - 598.12% -71.04% 49.73% -27.39% -9.73%
P/E 20.1x 44x 15.1x 36.5x 30.8x 26.9x
PBR 3.29x 10.4x 3.4x 4.79x 3.71x 3.37x
PEG - 0x 3.96x -0.8x -4.48x 3.8x
Capitalization / Revenue 4.11x 13.1x 4.63x 9.41x 7.71x 6.62x
EV / Revenue 3.1x 11.9x 3.4x 7.66x 5.79x 4.79x
EV / EBITDA 11x 32.5x 9.22x 25.6x 21.1x 16.3x
EV / EBIT 12x 34.2x 9.53x 27.4x 22.7x 17.3x
EV / FCF 13.9x 45.6x 20.3x 49.5x 25.4x 26.6x
FCF Yield 7.18% 2.2% 4.93% 2.02% 3.94% 3.76%
Dividend per Share 2 2.5 5 5.5 3.5 3 -
Rate of return 4.15% 1.81% 5.56% 2.63% 2.87% -
EPS 2 3 6.3 6.54 3.64 3.39 3.63
Distribution rate 83.3% 79.4% 84.1% 96.2% 88.5% -
Net sales 1 725.4 1,318 1,335 887.6 852.6 929.6
EBITDA 1 203.9 482.4 492.5 266 233.6 273.7
EBIT 1 186.7 457.9 476.5 248.6 217.1 257.7
Net income 1 159.1 384.1 415.7 230.3 215.4 231.5
Net Debt 1 -739 -1,550 -1,639 -1,550 -1,639 -1,697
Reference price 2 60.20 277.00 99.00 133.00 104.50 97.50
Nbr of stocks (in thousands) 49,581 62,197 62,427 62,777 62,927 63,107
Announcement Date 3/11/21 3/11/22 3/21/23 3/5/24 3/3/25 2/26/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 187M
20.84x11.72x17.38x0.39% 4,602B
21.39x10.44x14.15x1.19% 1,761B
42.28x17.32x25.5x0.69% 1,762B
11.28x6.81x8.23x0.06% 835B
4.79x2.69x3.23x0.37% 704B
84.57x14.64x54.06x-.--% 700B
-37.28x7.25x20.24x-.--% 413B
201.79x43.03x91.32x-.--% 240B
32.6x11.82x21.92x2.07% 248B
Average 42.47x 13.97x 28.45x 0.53% 1,126B
Weighted average by Cap. 28.52x 12.15x 20.65x 0.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 3169 Stock
  4. Valuation ASIX Electronics Corporation