Valuation Cosmo Electronics Corporation

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
104.00 ^TWD	-9.96%		-9.96%	+56.63%

05-14	Cosmo Electronics Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-16	Cosmo Electronics Corporation 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	5,112	5,910	5,589	6,524	12,002	11,518
Change	-	15.6%	-5.43%	16.73%	83.97%	-4.04%
Enterprise Value (EV) ¹	6,088	7,213	6,978	7,960	13,658	13,065
Change	-	18.47%	-3.26%	14.07%	71.59%	-4.34%
P/E	818x	105x	51.5x	217x	-412x	270x
PBR	3.12x	3.55x	2.94x	3.47x	6.08x	5.74x
PEG	-	0x	0.6x	-3x	2x	-1x
Capitalization / Revenue	4.11x	4.4x	4.02x	6.19x	10.8x	12.1x
EV / Revenue	4.89x	5.38x	5.02x	7.56x	12.3x	13.8x
EV / EBITDA	429x	83.1x	53.4x	-439x	-307x	-66.1x
EV / EBIT	-70.1x	9,949x	178x	-70.6x	-95.6x	-46x
EV / FCF	32.6x	-46.1x	-55.3x	88.2x	-73.8x	2,216x
FCF Yield	3.07%	-2.17%	-1.81%	1.13%	-1.36%	0.05%
Dividend per Share ²	-	-	0.1863	-	-	-
Rate of return	-	-	0.57%	-	-	-
EPS ²	0.0366	0.3287	0.6335	0.1755	-0.17	0.2459
Distribution rate	-	-	29.4%	-	-	-
Net sales ¹	1,245	1,342	1,391	1,053	1,107	949.1
EBITDA ¹	14.2	86.84	130.7	-18.14	-44.55	-197.5
EBIT ¹	-86.83	0.725	39.1	-112.7	-142.9	-283.9
Net income ¹	6.368	54.94	110.2	30.08	-28.96	42.43
Net Debt ¹	976	1,303	1,389	1,436	1,656	1,547
Reference price ²	29.93	34.50	32.60	38.05	70.00	66.40
Nbr of stocks (in thousands)	170,801	171,289	171,450	171,459	171,459	173,459
Announcement Date	3/31/21	3/31/22	3/31/23	3/15/24	5/2/25	3/16/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COSMO ELECTRONICS CORPORATION	-	-	-	-	618M
AMPHENOL CORPORATION	33.92x	6.09x	18.86x	0.65%	194B
EOPTOLINK TECHNOLOGY INC., LTD.	32.16x	12.71x	27.04x	0.38%	105B
HON HAI PRECISION INDUSTRY CO., LTD.	14.39x	0.31x	7.09x	3.54%	109B
MURATA MANUFACTURING CO., LTD.	45.16x	7.17x	23.45x	0.83%	92.82B
LUXSHARE PRECISION INDUSTRY CO., LTD.	20.76x	1.19x	13.36x	0.54%	66.9B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	73.89x	7.18x	34.9x	0.23%	67.14B
COHERENT CORP.	76.93x	9.11x	38.69x	0.01%	61.08B
TE CONNECTIVITY PLC	18.63x	3.14x	11.9x	1.43%	58.46B
YAGEO CORPORATION	37.79x	8.43x	25.82x	1.03%	44.57B
Average	39.29x	6.15x	22.35x	0.96%	79.89B
Weighted average by Cap.	36.98x	6.12x	21.15x	1.01%