Valuation Da Hui Limited

Stocks

End-of-day quote Taipei Exchange 2026-09-24			5-day change	1st Jan Change
18.45 ^TWD	-0.27%		+3.07%	+23.00%

08-27	Da Hui Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Da Hui Limited 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	606.3	610.3	574.7	545.1	782.1	592.5
Change	-	0.65%	-5.83%	-5.15%	43.48%	-24.24%
Enterprise Value (EV) ¹	519.2	630.8	529.7	460.9	651	496.9
Change	-	21.51%	-16.03%	-12.98%	41.24%	-23.67%
P/E	81.9x	26.8x	19.7x	-19.4x	26.8x	13.3x
PBR	1.18x	1.16x	1.04x	1.18x	1.63x	1.18x
PEG	-	0x	0.7x	0x	-0x	0.3x
Capitalization / Revenue	0.98x	0.77x	0.62x	0.69x	0.88x	0.64x
EV / Revenue	0.84x	0.8x	0.57x	0.58x	0.73x	0.54x
EV / EBITDA	18.3x	11.4x	9.62x	13.1x	9.04x	5.73x
EV / EBIT	67.4x	20x	17.4x	34.6x	12.2x	7.2x
EV / FCF	-16x	-5.96x	7.18x	5x	30.8x	-17.6x
FCF Yield	-6.24%	-16.8%	13.9%	20%	3.24%	-5.69%
Dividend per Share ²	-	0.11	0.6	0.6	0.6	0.8
Rate of return	-	0.71%	4.12%	4.35%	3.03%	5.33%
EPS ²	0.1875	0.5772	0.74	-0.71	0.74	1.13
Distribution rate	-	19.1%	81.1%	-84.5%	81.1%	70.8%
Net sales ¹	617.8	788.2	923.4	790.6	892.3	920.3
EBITDA ¹	28.36	55.12	55.04	35.24	72	86.75
EBIT ¹	7.704	31.6	30.46	13.33	53.2	69.05
Net income ¹	7.407	22.8	29.33	-28.02	29.42	44.86
Net Debt ¹	-87.16	20.55	-45.01	-84.16	-131.1	-95.58
Reference price ²	15.35	15.45	14.55	13.80	19.80	15.00
Nbr of stocks (in thousands)	39,500	39,500	39,500	39,500	39,500	39,500
Announcement Date	3/30/21	3/30/22	3/30/23	3/29/24	3/27/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DA HUI LIMITED	-	-	-	-	22.99M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.99x	1.24x	9.52x	2.07%	40.99B
DENSO CORPORATION	12.18x	0.58x	5.08x	3.84%	30.32B
HYUNDAI MOBIS CO.,LTD	7.9x	0.47x	5.98x	1.91%	23.8B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.44x	2.6x	8.96x	4.22%	20.22B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.53x	1.2x	12.75x	0.6%	18.08B
MAGNA INTERNATIONAL INC.	10.25x	0.48x	4.72x	3.1%	16.95B
CONTINENTAL AG	13.31x	1.36x	7.04x	4.13%	15.91B
BOSCH LIMITED	46.89x	5.13x	35.82x	0.77%	14.69B
BORGWARNER INC.	12.55x	0.95x	6.34x	1.08%	12.33B
Average	18.45x	1.56x	10.69x	2.41%	19.33B
Weighted average by Cap.	17.42x	1.40x	9.80x	2.51%