|
End-of-day quote
Taiwan S.E.
2026-08-18
|
5-day change | 1st Jan Change | ||
| 41.50 TWD | -1.19% |
|
-1.54% | - |
Company Valuation: Data Image Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,863 | 2,786 | 2,998 | 4,754 | 3,565 | 3,117 |
| Change | - | 49.53% | 7.6% | 58.56% | -25% | -12.58% |
| Enterprise Value (EV) 1 | 1,606 | 2,761 | 2,482 | 3,914 | 2,347 | 2,172 |
| Change | - | 71.92% | -10.11% | 57.71% | -40.04% | -7.48% |
| P/E | 10.5x | 8.86x | 7.21x | 17.2x | 15.7x | 16x |
| PBR | 1.65x | 2.08x | 1.92x | 3.2x | 1.83x | 1.76x |
| PEG | - | 0.1x | 0.2x | -0.5x | -0.6x | -1.5x |
| Capitalization / Revenue | 0.66x | 0.65x | 0.61x | 1.21x | 1.04x | 0.91x |
| EV / Revenue | 0.57x | 0.64x | 0.5x | 1x | 0.69x | 0.63x |
| EV / EBITDA | 5.26x | 6.04x | 3.89x | 8.38x | 5.93x | 5.78x |
| EV / EBIT | 6.09x | 6.68x | 4.38x | 9.87x | 7.2x | 7.1x |
| EV / FCF | 84.2x | -11.2x | 4.11x | 5.98x | 13.5x | 14.9x |
| FCF Yield | 1.19% | -8.95% | 24.3% | 16.7% | 7.41% | 6.7% |
| Dividend per Share 2 | 1.5 | 3 | 5 | 3.554 | 3.039 | 3 |
| Rate of return | 5.59% | 7.47% | 11.6% | 5.19% | 6.66% | 7.23% |
| EPS 2 | 2.55 | 4.53 | 5.99 | 3.99 | 2.91 | 2.59 |
| Distribution rate | 58.8% | 66.2% | 83.5% | 89.1% | 104% | 116% |
| Net sales 1 | 2,837 | 4,320 | 4,922 | 3,916 | 3,418 | 3,434 |
| EBITDA 1 | 305.4 | 456.9 | 637.5 | 467.2 | 395.6 | 375.9 |
| EBIT 1 | 263.9 | 413.4 | 566.8 | 396.7 | 326.2 | 305.9 |
| Net income 1 | 179.1 | 318 | 421.9 | 278.9 | 223.2 | 200.1 |
| Net Debt 1 | -257.3 | -25.19 | -516 | -839.4 | -1,218 | -945 |
| Reference price 2 | 26.85 | 40.15 | 43.20 | 68.50 | 45.65 | 41.50 |
| Nbr of stocks (in thousands) | 69,400 | 69,400 | 69,400 | 69,400 | 78,100 | 75,100 |
| Announcement Date | 4/19/21 | 3/31/22 | 4/19/23 | 3/12/24 | 3/21/25 | 3/2/26 |
1TWD in Million2TWD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 99.05M | |
| 67x | 8.05x | 27.73x | 0.67% | 149B | |
| 28.45x | 1.25x | 6.09x | 1.19% | 33.25B | |
| 15.51x | 1.03x | 5.51x | 3.26% | 15.68B | |
| 26.81x | 1.28x | 8.13x | 2.71% | 12.84B | |
| 28.02x | 0.84x | 8.73x | 1.26% | 6.46B | |
| 14.15x | 4.63x | 11.52x | 4.01% | 5.89B | |
| 38.85x | 0.62x | 3.17x | -.--% | 3.63B | |
| Average | 31.25x | 2.53x | 10.13x | 1.87% | 28.38B | |
| Weighted average by Cap. | 52.59x | 5.77x | 20.56x | 1.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3168 Stock
- Valuation Data Image Corporation
Select your edition
All financial news and data tailored to specific country editions
