Valuation Dexin Corporation

Stocks

End-of-day quote Taipei Exchange 2026-08-25			5-day change	1st Jan Change
24.15 ^TWD	+0.21%		+6.86%	-22.10%

08-11	Dexin Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Dexin Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	653.6	1,002	535	691.2	693.2	1,428
Change	-	53.29%	-46.6%	29.21%	0.29%	106.02%
Enterprise Value (EV) ¹	618	890.1	444.1	652.9	684.9	1,274
Change	-	44.02%	-50.11%	47.04%	4.9%	86.07%
P/E	30.8x	16.6x	-10.3x	-7.29x	-16.4x	-30.3x
PBR	1.76x	2.33x	1.23x	1.99x	2.28x	4.13x
PEG	-	0x	0x	-0.1x	0.3x	11.64x
Capitalization / Revenue	0.8x	0.81x	0.97x	1.78x	1.53x	2.98x
EV / Revenue	0.76x	0.72x	0.8x	1.69x	1.51x	2.66x
EV / EBITDA	19.5x	10.7x	-8.81x	-6.68x	-13.5x	-141x
EV / EBIT	33.9x	12.7x	-6.85x	-5.76x	-10.1x	-49.3x
EV / FCF	-9.56x	14x	-25.5x	-10.4x	-10.7x	16.1x
FCF Yield	-10.5%	7.14%	-3.92%	-9.65%	-9.33%	6.22%
Dividend per Share ²	0.1586	0.7692	-	-	-	-
Rate of return	0.86%	2.74%	-	-	-	-
EPS ²	0.6007	1.692	-1.3	-2.365	-1.052	-1.025
Distribution rate	26.4%	45.5%	-	-	-	-
Net sales ¹	813.5	1,231	552	387.4	454	479.3
EBITDA ¹	31.65	83.11	-50.38	-97.8	-50.78	-9.058
EBIT ¹	18.22	69.84	-64.85	-113.4	-67.54	-25.87
Net income ¹	21.38	60.16	-50.76	-94.78	-42.16	-43.89
Net Debt ¹	-35.52	-111.7	-90.9	-38.3	-8.334	-153.8
Reference price ²	18.48	28.08	13.35	17.25	17.30	31.00
Nbr of stocks (in thousands)	35,357	35,682	40,072	40,072	40,072	46,071
Announcement Date	4/21/21	3/31/22	3/30/23	3/15/24	3/17/25	3/12/26