Valuation Interactive Digital Technologies Inc.

Stocks

End-of-day quote Taipei Exchange 2026-10-06			5-day change	1st Jan Change
78.00 ^TWD	0.00%		-3.23%	-5.34%

07-27	Interactive Digital Technologies Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
04-27	Interactive Digital Technologies Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,443	2,945	2,500	3,291	4,224	4,194
Change	-	-14.47%	-15.13%	31.68%	28.34%	-0.72%
Enterprise Value (EV) ¹	2,243	2,009	2,307	2,646	3,213	3,470
Change	-	-10.41%	14.8%	14.7%	21.45%	7.99%
P/E	17.6x	13.2x	11.5x	14.5x	14.8x	14.4x
PBR	2.98x	2.34x	1.9x	1.89x	2.09x	2.08x
PEG	-	1.51x	-1.79x	-6.34x	2.24x	7.98x
Capitalization / Revenue	1.85x	1.58x	1.22x	1.47x	1.67x	1.56x
EV / Revenue	1.21x	1.08x	1.13x	1.18x	1.27x	1.29x
EV / EBITDA	8.01x	6.51x	7.86x	7.99x	9.01x	9.35x
EV / EBIT	8.23x	6.72x	8.25x	8.47x	9.57x	9.92x
EV / FCF	5.55x	-9.51x	-3.77x	9.69x	7.9x	-56x
FCF Yield	18%	-10.5%	-26.6%	10.3%	12.7%	-1.79%
Dividend per Share ²	6	-	5.3	6	5.87	6
Rate of return	6.44%	-	8.53%	7.86%	7.07%	7.28%
EPS ²	5.3	5.764	5.394	5.27	5.619	5.72
Distribution rate	113%	-	98.3%	114%	104%	105%
Net sales ¹	1,859	1,865	2,048	2,243	2,531	2,686
EBITDA ¹	280.2	308.8	293.5	331.1	356.8	371.2
EBIT ¹	272.6	299.1	279.7	312.5	335.8	349.7
Net income ¹	234.2	260.7	215	261.8	286.8	294.1
Net Debt ¹	-1,200	-935.6	-192.7	-645.5	-1,011	-723.3
Reference price ²	93.20	76.00	62.10	76.30	83.00	82.40
Nbr of stocks (in thousands)	36,944	38,751	40,250	43,137	50,893	50,893
Announcement Date	3/22/21	3/9/22	3/6/23	3/20/24	3/13/25	3/18/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTERACTIVE DIGITAL TECHNOLOGIES INC.	-	-	-	-	125M
CISCO SYSTEMS, INC.	28.74x	6.43x	16.66x	1.44%	465B
ARISTA NETWORKS, INC.	56.47x	20.23x	40.59x	-.--%	272B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.23x	0.78x	14.05x	2.36%	172B
ZHONGJI INNOLIGHT CO., LTD.	26.15x	8.3x	20.03x	0.47%	142B
LUMENTUM HOLDINGS INC.	52.7x	15.78x	34.84x	-.--%	102B
MOTOROLA SOLUTIONS, INC.	33.02x	6.43x	18.65x	1.06%	75.51B
NOKIA OYJ	44.77x	2.43x	15.73x	1.58%	60.56B
CIENA CORPORATION	76.49x	9.88x	43.68x	-.--%	62.91B
GARMIN LTD.	27.88x	6.3x	21.01x	1.48%	53.85B
Average	40.61x	8.51x	25.03x	0.93%	140.54B
Weighted average by Cap.	37.43x	9.25x	24.06x	1%