Company Valuation: Diodes Incorporated

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,943 3,462 3,699 2,857 2,289 4,331 - -
Change - -29.97% 6.84% -22.75% -19.9% 89.23% - -
Enterprise Value (EV) 4,943 3,462 3,446 2,857 1,962 4,331 4,331 4,331
Change - -29.97% -0.48% -17.07% -31.32% 120.68% 0% 0%
P/E 22x 10.6x 16.4x 64.9x 34.5x 27.9x 13.5x 8.02x
PBR 3.87x 2.2x - - 1.22x - - -
PEG - 0.2x -0.5x -0.8x 0.7x 0x 0x 0.1x
Capitalization / Revenue 2.74x 1.73x 2.23x 2.18x 1.54x 2.32x 1.92x 1.48x
EV / Revenue 0x 0x 0x 0x 0x 2.32x 1.92x 1.48x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 23.4x 16.3x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 5 7.2 4.91 0.95 1.43 3.37 6.97 11.73
Distribution rate - - - - - - - -
Net sales 1 1,805 2,001 1,662 1,311 1,482 1,869 2,261 2,936
EBITDA 434.6 520.4 404.2 177.1 199.2 - - -
EBIT 1 296 420.8 270.2 70.1 54.22 184.7 265.9 -
Net income 228.8 331.3 227.2 44.02 66.14 - - -
Net Debt - - -253.4 - -326.2 - - -
Reference price 2 109.81 76.14 80.52 61.67 49.34 94.04 94.04 94.04
Nbr of stocks (in thousands) 45,018 45,470 45,938 46,333 46,385 46,052 - -
Announcement Date 2/9/22 2/6/23 2/6/24 2/11/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.91x - - - 4.33B
22.73x12.72x18.71x0.35% 5,201B
22.45x11.01x14.92x1.12% 1,963B
40.91x16.76x24.67x0.71% 1,753B
13.32x8.09x9.77x0.06% 1,092B
4.95x3.09x3.72x0.21% 910B
82.76x14.96x56.23x-.--% 773B
-39.04x7.87x21.9x-.--% 473B
193.61x42.23x86.1x-.--% 260B
31.1x11.29x20.94x2.17% 241B
Average 40.07x 14.22x 28.55x 0.51% 1,267B
Weighted average by Cap. 28.13x 12.46x 20.94x 0.48%

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. DIOD Stock
  4. Valuation Diodes Incorporated