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 11,261
Change - -25.44% 42.34% -19.65% -31.71% 36.23%
Enterprise Value (EV) 19,404 17,590 15,065 12,105 8,266 11,261
Change - -9.35% -14.36% -19.65% -31.71% 36.23%
P/E 12.5x 9.24x 9.33x 19.8x 58.7x 19.8x
PBR 1.44x 1.01x 1.23x - 0.82x 1.07x
PEG - 9.36x 0.2x -0.3x -0.8x 0x
Capitalization / Revenue 0.51x 0.36x 0.58x - 0.33x 0.42x
EV / Revenue 0x 0x 0x - 0x 0.42x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x - -0x 17.8x
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 40.80
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.81x - - - 353M
23.17x1.61x14.76x0.62% 258B
68.7x17.06x46.62x0.32% 204B
19.83x1.61x8.46x1.3% 57.88B
15.81x0.34x6.25x2.01% 37.08B
23.76x3.81x15.07x1.7% 27.74B
86.84x - - 0.1% 23.92B
54x - - 0.45% 21.24B
16.76x0.31x9.21x0.72% 21.13B
10.1x0.45x5.54x5.24% 20.92B
Average 33.88x 3.60x 15.13x 1.39% 67.2B
Weighted average by Cap. 38.93x 6.57x 23.55x 0.83%

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.