Company Valuation: Darfon Electronics Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 14,196 10,584 15,065 12,105 8,266 8,804
Change - -25.44% 42.34% -19.65% -31.71% 6.51%
Enterprise Value (EV) 19,404 17,590 15,065 12,105 8,266 8,804
Change - -9.35% -14.36% -19.65% -31.71% 6.51%
P/E 12.5x 9.24x 9.33x 19.8x 58.7x 15.5x
PBR 1.44x 1.01x 1.23x - 0.82x 0.84x
PEG - 9.36x 0.2x -0.3x -0.8x 0x
Capitalization / Revenue 0.51x 0.36x 0.58x - 0.33x 0.33x
EV / Revenue 0x 0x 0x - 0x 0.33x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x - -0x 14x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 3 3 - - - -
Rate of return 5.92% 7.94% - - - -
EPS 2 4.05 4.09 5.81 2.2 0.51 2.06
Distribution rate 74.1% 73.3% - - - -
Net sales 1 28,049 29,535 25,792 - 25,074 26,546
EBITDA 2,583 2,844 - - - -
EBIT 1 1,489 1,610 1,164 - -70.16 631
Net income 1 1,147 1,163 1,651 618.6 141.8 578
Net Debt 5,208 7,006 - - - -
Reference price 2 50.70 37.80 54.20 43.55 29.95 31.90
Nbr of stocks (in thousands) 280,000 280,000 277,950 277,950 276,000 276,000
Announcement Date 3/9/22 3/8/23 3/6/24 3/4/25 3/4/26 -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.36x - - - 271M
26.88x1.83x16.95x0.54% 296B
23.29x9.38x16.85x0.37% 182B
24.41x1.93x10.09x1.04% 72.41B
20.44x0.44x8.3x1.65% 45.85B
34.6x20.98x26.13x1.3% 35.16B
28.09x4.69x17.45x1.22% 33.61B
13.15x0.56x6.88x4.03% 27.25B
15.97x0.3x8.88x0.76% 20.29B
25.32x2.58x16.7x2.9% 19.09B
Average 22.75x 4.74x 14.25x 1.53% 73.13B
Weighted average by Cap. 24.91x 4.61x 15.56x 0.88%

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. 8163 Stock
  4. Valuation Darfon Electronics Corp.