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 8,170
Change - -25.44% 42.34% -19.65% -31.71% -1.17%
Enterprise Value (EV) 19,404 17,590 15,065 12,105 8,266 8,170
Change - -9.35% -14.36% -19.65% -31.71% -1.17%
P/E 12.5x 9.24x 9.33x 19.8x 58.7x 14.4x
PBR 1.44x 1.01x 1.23x - 0.82x 0.78x
PEG - 9.36x 0.2x -0.3x -0.8x 0x
Capitalization / Revenue 0.51x 0.36x 0.58x - 0.33x 0.31x
EV / Revenue 0x 0x 0x - 0x 0.31x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x - -0x 12.9x
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 29.60
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.($)
14.37x - - - 258M
23.19x1.95x15.4x0.45% 361B
24.18x9.78x17.34x0.36% 189B
21.98x2.07x10.56x0.91% 82.42B
17.01x0.44x7.86x1.88% 49.51B
32.72x5.74x19.54x1.27% 41.83B
34.78x21.23x26.29x1.28% 36.4B
14.18x0.62x7.52x3.38% 32B
11.96x0.62x9.3x5.62% 21.7B
16.95x0.32x9.37x0.72% 21.53B
Average 21.13x 4.75x 13.69x 1.76% 83.51B
Weighted average by Cap. 23.11x 4.55x 14.98x 0.89%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!