Company Valuation: Bison Electronics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 661.8 1,019 887.6 1,272 1,846 1,521
Change - 53.9% -12.85% 43.29% 45.11% -17.6%
Enterprise Value (EV) 1 623.4 1,099 868.2 1,426 1,938 1,392
Change - 76.28% -21.01% 64.22% 35.97% -28.21%
P/E 7.27x 9.81x 8x 9.51x 8.79x 15.3x
PBR 0.89x 1.3x 1.02x 1.33x 1.69x 1.39x
PEG - 0.7x 1.16x 0.5x 0.2x -0.3x
Capitalization / Revenue 0.48x 0.53x 0.43x 0.51x 0.67x 0.56x
EV / Revenue 0.45x 0.58x 0.42x 0.57x 0.71x 0.51x
EV / EBITDA 4.01x 6.65x 5.45x 6.24x 7.22x 6.26x
EV / EBIT 5.06x 8.2x 6.92x 7.48x 8.52x 8.12x
EV / FCF 12.7x -13x 8.25x -14.2x 35.2x 4.21x
FCF Yield 7.86% -7.72% 12.1% -7.04% 2.84% 23.8%
Dividend per Share 2 1.091 0.5455 1 1.5 1.9 -
Rate of return 8.92% 2.9% 6.1% 6.38% 5.57% -
EPS 2 1.682 1.918 2.05 2.47 3.88 1.84
Distribution rate 64.9% 28.4% 48.8% 60.7% 49% -
Net sales 1 1,385 1,906 2,058 2,512 2,737 2,712
EBITDA 1 155.6 165.3 159.3 228.6 268.4 222.3
EBIT 1 123.2 134 125.5 190.6 227.6 171.4
Net income 1 92.18 106.4 114.3 137.4 214 101.1
Net Debt 1 -38.34 80.5 -19.48 153.8 92.86 -129.3
Reference price 2 12.23 18.82 16.40 23.50 34.10 28.10
Nbr of stocks (in thousands) 54,124 54,124 54,124 54,124 54,124 54,124
Announcement Date 3/30/21 5/20/22 3/31/23 3/19/24 3/26/25 3/27/26
1TWD in Million2TWD
Estimates

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. 3659 Stock
  4. Valuation Bison Electronics Inc.