Company Valuation: Forward Electronics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,337 2,562 2,758 7,069 4,563 2,310
Change - 91.64% 7.65% 156.35% -35.45% -49.39%
Enterprise Value (EV) 1 625.8 2,124 2,661 6,975 4,595 2,411
Change - 239.44% 25.3% 162.07% -34.12% -47.52%
P/E -18x 76.7x 16x -50.4x -37.9x -16.3x
PBR 0.93x 1.72x 1.63x 4.22x 2.64x 1.83x
PEG - -1x 0x 0x 2.7x -0.9x
Capitalization / Revenue 1.65x 2.8x 3.09x 9.78x 7.65x 3.51x
EV / Revenue 0.77x 2.32x 2.98x 9.65x 7.71x 3.66x
EV / EBITDA -7.13x 152x 11,422x -55.7x -28.3x -42.6x
EV / EBIT -4.48x -98.3x -91.4x -45.3x -24.5x -30.9x
EV / FCF -11.9x -26.4x 58.6x 176x -19.9x -31x
FCF Yield -8.4% -3.79% 1.71% 0.57% -5.03% -3.23%
Dividend per Share 2 - 0.2 0.1 - - -
Rate of return - 1.09% 0.51% - - -
EPS 2 -0.5312 0.2386 1.23 -1.002 -0.86 -1.014
Distribution rate - 83.8% 8.13% - - -
Net sales 1 810.9 914.5 893.8 722.6 596.3 658.4
EBITDA 1 -87.79 13.94 0.233 -125.2 -162.6 -56.6
EBIT 1 -139.6 -21.6 -29.13 -154 -187.4 -77.99
Net income 1 -74.36 33.4 172 -140.3 -120.4 -141.9
Net Debt 1 -710.9 -437.6 -96.23 -94.22 31.7 101.7
Reference price 2 9.55 18.30 19.70 50.50 32.60 16.50
Nbr of stocks (in thousands) 139,983 139,983 139,983 139,983 139,983 139,983
Announcement Date 3/31/21 3/28/22 3/16/23 3/14/24 3/19/25 3/27/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 57.05M
100.78x29.32x74.71x0.52% 19.86B
82.82x23.7x68.88x0.91% 3.39B
56.15x - - - 2.59B
28.61x5.57x17.65x2.63% 1.76B
Average 67.09x 19.53x 53.74x 1.35% 5.53B
Weighted average by Cap. 89.78x 26.88x 69.90x 0.72%

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. 8085 Stock
  4. Valuation Forward Electronics Co., Ltd.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!