Valuation Edison Opto Corporation

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-07-17			5-day change	1st Jan Change
21.25 ^TWD	-8.99%		-16.83%	+15.49%

05-08	Edison Opto Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-05	Edison Opto Corporation Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,386	2,813	2,051	3,426	3,695	2,615
Change	-	17.91%	-27.1%	67.06%	7.83%	-29.23%
Enterprise Value (EV) ¹	1,670	2,362	1,475	2,643	2,775	1,864
Change	-	41.46%	-37.54%	79.16%	5%	-32.84%
P/E	55.1x	24.8x	82.4x	69.7x	26.1x	-54.1x
PBR	0.89x	1.12x	0.78x	1.22x	1.23x	0.93x
PEG	-	0x	-1x	0.8x	0x	0x
Capitalization / Revenue	1.25x	1.34x	1.11x	1.72x	1.44x	1.13x
EV / Revenue	0.88x	1.12x	0.8x	1.33x	1.08x	0.81x
EV / EBITDA	14.9x	9.16x	9.32x	16.6x	11.2x	18.3x
EV / EBIT	434x	15.7x	33.9x	55.3x	19.4x	366x
EV / FCF	10.8x	-5.77x	9.92x	65.7x	35.7x	42.3x
FCF Yield	9.26%	-17.3%	10.1%	1.52%	2.8%	2.37%
Dividend per Share ²	0.3181	0.2644	0.3057	0.5	0.7389	-
Rate of return	1.73%	1.18%	1.95%	2.05%	2.84%	-
EPS ²	0.3328	0.9033	0.19	0.35	0.9947	-0.34
Distribution rate	95.6%	29.3%	161%	143%	74.3%	-
Net sales ¹	1,901	2,106	1,842	1,991	2,559	2,308
EBITDA ¹	112.3	257.9	158.3	158.9	248.6	101.9
EBIT ¹	3.844	150.1	43.56	47.79	143.3	5.091
Net income ¹	42.15	120.3	25.65	47.53	141.9	-47.24
Net Debt ¹	-716.3	-451.4	-575.8	-783.4	-919.6	-750.9
Reference price ²	18.35	22.44	15.65	24.40	26.00	18.40
Nbr of stocks (in thousands)	130,009	125,365	131,055	140,429	142,109	142,109
Announcement Date	2/26/21	2/25/22	3/9/23	3/1/24	2/26/25	3/2/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EDISON OPTO CORPORATION	-	-	-	-	93.04M
MEDIATEK INC.	50.74x	8x	40.6x	1.57%	166B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	65.52x	9.87x	18.94x	-.--%	104B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	64.67x	-	-	0.16%	65.06B
ELITE MATERIAL CO., LTD.	45.52x	9.18x	33.9x	1.05%	49.7B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8666.33x	82.06x	2604.91x	-	46.04B
UNIMICRON TECHNOLOGY CORP.	51.29x	7.05x	28.17x	0.81%	40.19B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	37.93x	8.78x	28.9x	0.52%	36.28B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	25.71x	6.95x	19.44x	1.32%	34.1B
SHENNAN CIRCUITS CO., LTD.	44.04x	7.34x	29.9x	1%	33.56B
Average	1,005.75x	17.40x	350.59x	0.8%	57.55B
Weighted average by Cap.	741.25x	15.04x	262.91x	0.86%