Valuation Harmony Electronics Co. Ltd

Stocks

End-of-day quote Taipei Exchange Other stock markets 2026-06-30			5-day change	1st Jan Change
49.10 ^TWD	+1.76%		+3.81%	+88.48%

05-11	Harmony Electronics Co. Ltd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-16	Harmony Electronics Co. Ltd 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	3,168	6,048	3,308	3,516	3,516	2,788
Change	-	90.88%	-45.31%	6.31%	0%	-20.7%
Enterprise Value (EV) ¹	2,905	6,161	3,894	3,335	3,062	2,729
Change	-	112.04%	-36.79%	-14.36%	-8.19%	-10.87%
P/E	14.3x	11.9x	12.5x	28.3x	13.5x	59.7x
PBR	1.04x	1.72x	0.98x	0.98x	0.92x	0.77x
PEG	-	0x	-0.3x	-0.5x	0x	-0.7x
Capitalization / Revenue	1.05x	1.68x	1.15x	1.3x	1.2x	0.97x
EV / Revenue	0.96x	1.71x	1.35x	1.23x	1.04x	0.95x
EV / EBITDA	5.52x	6.9x	7.22x	7.62x	4.83x	7.65x
EV / EBIT	9.05x	9.39x	14.8x	21.4x	8.69x	34.9x
EV / FCF	-32.8x	-20.5x	-12.4x	5.53x	7.76x	-17.6x
FCF Yield	-3.05%	-4.88%	-8.06%	18.1%	12.9%	-5.67%
Dividend per Share ²	1.5	3	1	1.2	2	0.25
Rate of return	5.07%	5.31%	3.24%	3.65%	6.09%	0.96%
EPS ²	2.07	4.73	2.48	1.16	2.43	0.4365
Distribution rate	72.5%	63.4%	40.3%	103%	82.3%	57.3%
Net sales ¹	3,020	3,599	2,882	2,709	2,934	2,871
EBITDA ¹	525.9	892.8	539.2	437.4	634	356.5
EBIT ¹	321.1	656	263.4	155.7	352.5	78.24
Net income ¹	222.4	509.6	267.3	124.5	261.5	46.72
Net Debt ¹	-263	112.8	586.3	-181.4	-454.5	-59.29
Reference price ²	29.60	56.50	30.90	32.85	32.85	26.05
Nbr of stocks (in thousands)	107,041	107,041	107,041	107,041	107,041	107,041
Announcement Date	3/29/21	3/18/22	3/13/23	3/19/24	3/14/25	3/24/26

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.($)
HARMONY ELECTRONICS CO. LTD	-	-	-	-	162M
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.95x	11.32x	15.41x	1.05%	1,927B
BROADCOM INC.	41.05x	16.94x	24.94x	0.7%	1,772B
MICRON TECHNOLOGY, INC.	15.74x	9.65x	11.68x	0.05%	1,293B
SK HYNIX INC.	8.32x	4.86x	5.88x	0.21%	1,207B
AMD (ADVANCED MICRO DEVICES)	100.42x	17.53x	65.73x	-.--%	880B
INTEL CORPORATION	-379.99x	11.49x	34.2x	-.--%	662B
ARM HOLDINGS PLC	281.96x	60.66x	128.62x	-.--%	367B
KIOXIA HOLDINGS CORPORATION	9.21x	4.8x	5.88x	1.08%	298B
TEXAS INSTRUMENTS INCORPORATED	37.17x	12.73x	24.42x	2.02%	260B
Average	15.32x	16.66x	35.20x	0.57%	866.59B
Weighted average by Cap.	11.77x	13.87x	26.76x	0.51%