Valuation Da Hui Limited

Stocks

End-of-day quote Taipei Exchange Other stock markets 2026-07-20			5-day change	1st Jan Change
19.20 ^TWD	-0.26%		-0.52%	+28.00%

05-14	Da Hui Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-13	Da Hui Limited 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	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DA HUI LIMITED	-	-	-	-	23.46M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.36x	1.38x	10.65x	1.85%	43.21B
DENSO CORPORATION	12.21x	0.65x	5.44x	3.73%	32.56B
WEICHAI POWER CO., LTD.	15.46x	0.63x	4.65x	3.77%	31.77B
HYUNDAI MOBIS CO.,LTD	10.2x	0.62x	8.12x	1.44%	28.91B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.6x	2.48x	8.7x	4.34%	20.13B
MAGNA INTERNATIONAL INC.	10.98x	0.51x	5.03x	2.98%	18.1B
CONTINENTAL AG	12.09x	1.06x	6.01x	4.15%	16.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.73x	1.1x	11.51x	0.58%	15.82B
NINGBO TUOPU GROUP CO.,LTD.	27.39x	2.53x	15.07x	1.11%	12.99B
Average	16.67x	1.22x	8.35x	2.66%	22.01B
Weighted average by Cap.	16.04x	1.12x	8.01x	2.71%