Company Valuation: Huxen Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7,442 7,413 6,957 7,557 7,239 6,864
Change - -0.39% -6.14% 8.62% -4.21% -5.19%
Enterprise Value (EV) 1 6,864 6,535 6,086 6,664 6,463 6,287
Change - -4.79% -6.87% 9.5% -3.02% -2.73%
P/E 13.1x 13.5x 12.4x 15.4x 15.3x 15.6x
PBR 1.78x 1.75x 1.76x 1.97x 2.04x 2.05x
PEG - -4.08x 5.89x -1.2x -4.32x -2.22x
Capitalization / Revenue 1.84x 1.91x 2.18x 2.61x 2.62x 2.52x
EV / Revenue 1.69x 1.68x 1.91x 2.3x 2.34x 2.31x
EV / EBITDA 3.68x 3.83x 3.68x 4.26x 4.23x 4.22x
EV / EBIT 13.6x 14.6x 12.8x 15.1x 14.8x 15.2x
EV / FCF 9.88x 13.2x 13.6x 14.4x 16.6x 17.2x
FCF Yield 10.1% 7.57% 7.37% 6.93% 6.02% 5.8%
Dividend per Share 2 3.6 3.5 3.6 3 3 2.7
Rate of return 6.99% 6.82% 7.48% 5.74% 5.99% 5.68%
EPS 2 3.93 3.8 3.88 3.39 3.27 3.04
Distribution rate 91.6% 92.1% 92.8% 88.5% 91.7% 88.8%
Net sales 1 4,050 3,884 3,194 2,894 2,760 2,719
EBITDA 1 1,867 1,708 1,652 1,563 1,527 1,491
EBIT 1 504.8 448.8 473.7 440.9 436 414.2
Net income 1 568.2 549.5 561.2 490.3 473.4 440.2
Net Debt 1 -577.5 -877.4 -871.3 -892.7 -775.8 -576.6
Reference price 2 51.50 51.30 48.15 52.30 50.10 47.50
Nbr of stocks (in thousands) 144,496 144,496 144,496 144,496 144,496 144,496
Announcement Date 3/31/21 3/30/22 3/28/23 3/27/24 3/31/25 3/27/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 188M
8.93x - - 2.79% 93.37M
Average 8.93x 2.79% 140.44M
Weighted average by Cap. 8.93x 2.79%

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. 2433 Stock
  4. Valuation Huxen Corporation