Valuation Bison Electronics Inc.

Stocks

End-of-day quote Taipei Exchange 2026-09-21			5-day change	1st Jan Change
7.730 ^TWD	-0.90%		-.--%	-70.53%

08-13	Bison Electronics Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
03-27	Bison Electronics Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

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	1.018	0.5092	0.9336	1.4	1.774	-
Rate of return	8.92%	2.9%	6.1%	6.38%	5.57%	-
EPS ²	1.57	1.791	1.914	2.306	3.622	1.718
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	11.415	17.568	15.311	21.939	31.835	26.234
Nbr of stocks (in thousands)	57,975	57,975	57,975	57,975	57,975	57,975
Announcement Date	3/30/21	5/20/22	3/31/23	3/19/24	3/26/25	3/27/26

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.($)
BISON ELECTRONICS INC.	-	-	-	-	14.18M
DELL TECHNOLOGIES INC.	23.49x	1.98x	15.59x	0.44%	365B
SANDISK CORPORATION	7.4x	4.09x	5.07x	-.--%	236B
SEAGATE TECHNOLOGY HOLDINGS PLC	22.42x	9.02x	15.99x	0.38%	176B
WESTERN DIGITAL CORPORATION	20.13x	7.42x	14.2x	0.15%	147B
HEWLETT PACKARD ENTERPRISE COMPANY	25.14x	2.32x	11.88x	0.8%	94.25B
LENOVO GROUP LIMITED	17.55x	0.45x	8.13x	1.82%	51.08B
EVERPURE, INC.	155.31x	9.61x	42.35x	-.--%	50.17B
NETAPP, INC.	29.67x	5.36x	16.22x	0.91%	45.38B
ASIA VITAL COMPONENTS CO., LTD.	33.08x	5.83x	19.82x	1.27%	42.23B
Average	37.13x	5.12x	16.58x	0.64%	120.75B
Weighted average by Cap.	25.71x	4.62x	14.10x	0.43%