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 8,970
Change - -25.44% 42.34% -19.65% -31.71% 8.51%
Enterprise Value (EV) 19,404 17,590 15,065 12,105 8,266 8,970
Change - -9.35% -14.36% -19.65% -31.71% 8.51%
P/E 12.5x 9.24x 9.33x 19.8x 58.7x 15.8x
PBR 1.44x 1.01x 1.23x - 0.82x 0.85x
PEG - 9.36x 0.2x -0.3x -0.8x 0x
Capitalization / Revenue 0.51x 0.36x 0.58x - 0.33x 0.34x
EV / Revenue 0x 0x 0x - 0x 0.34x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x - -0x 14.2x
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 32.50
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.($)
15.78x - - - 278M
22.42x1.55x14.36x0.65% 247B
61.35x15.22x41.4x0.36% 182B
20.22x1.63x8.57x1.28% 59.01B
14.8x0.31x5.72x2.24% 33.89B
22.13x3.58x13.86x1.8% 25.92B
37.77x21.11x27.33x1.39% 22.86B
10.69x0.47x5.8x4.95% 22.15B
15.02x0.28x8.4x0.81% 19.07B
49.78x - - 0.49% 19.67B
Average 26.99x 5.52x 15.68x 1.55% 63.12B
Weighted average by Cap. 33.76x 6.29x 21.32x 0.94%

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.