Valuation ASROCK Incorporation

Equities

End-of-day quote Taiwan S.E. Other stock markets 11/02/2026			5-day change	1st Jan Change
221.50 ^TWD	+0.45%		+3.02%	-10.69%

11-06	ASROCK Incorporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI
29/09/25	ASRock Sells Minority Stake in Unit for NT$351 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	18,820	34,604	17,323	31,262	28,533	27,366	27,366	-
Change	-	83.86%	-49.94%	80.46%	-8.73%	-4.09%	0%	-
Enterprise Value (EV) ¹	15,433	31,204	14,021	28,215	25,314	25,637	27,276	26,034
Change	-	102.19%	-55.07%	101.24%	-10.28%	1.28%	6.39%	-4.55%
P/E ratio	13.9x	14.4x	16.4x	34.1x	22x	14.4x	10.1x	8.31x
PBR	-	4.18x	2.11x	3.85x	3.08x	2.61x	2.31x	2.03x
PEG	-	0.2x	-0.3x	-2.7x	0.6x	0.3x	0.2x	0.4x
Capitalization / Revenue	1.05x	1.75x	1.01x	1.65x	1.11x	0.57x	0.4x	0.33x
EV / Revenue	0.86x	1.58x	0.82x	1.49x	0.99x	0.53x	0.4x	0.31x
EV / EBITDA	7.97x	9.91x	10.6x	21.1x	13.6x	9.29x	6.34x	4.92x
EV / EBIT	8.31x	10.2x	11.8x	24.6x	15.1x	9.26x	6.53x	5.06x
EV / FCF	11.7x	31.9x	13.3x	10.8x	-92.1x	-5.73x	-13.9x	10.2x
FCF Yield	8.53%	3.13%	7.51%	9.29%	-1.09%	-17.5%	-7.22%	9.81%
Dividend per Share ²	8	13	-	6.9	5.3	8.555	11.93	14.22
Rate of return	5.13%	4.62%	-	2.68%	2.29%	3.86%	5.39%	6.42%
EPS ²	11.22	19.53	8.65	7.54	10.54	15.41	21.86	26.66
Distribution rate	71.3%	66.6%	-	91.5%	50.3%	55.5%	54.6%	53.4%
Net sales ¹	17,912	19,763	17,121	18,992	25,654	48,234	68,984	82,766
EBITDA ¹	1,936	3,150	1,320	1,338	1,867	2,758	4,304	5,290
EBIT ¹	1,858	3,058	1,185	1,147	1,672	2,769	4,178	5,141
Net income ¹	1,363	2,381	1,066	919	1,289	1,904	2,701	3,294
Net Debt ¹	-3,387	-3,399	-3,302	-3,046	-3,220	-1,729	-90	-1,332
Reference price ²	156.00	281.50	142.00	257.00	231.50	221.50	221.50	221.50
Nbr of stocks (in thousands)	120,642	122,925	121,993	121,641	123,254	123,548	123,548	-
Announcement Date	24/02/21	23/02/22	09/03/23	06/03/24	13/03/25	-	-	-

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.($)
ASROCK INCORPORATION	14.37x	0.53x	9.29x	3.86%	872M
WIWYNN CORPORATION	13.83x	0.73x	10.16x	3.51%	22.14B
SUPER MICRO COMPUTER, INC.	16.65x	0.49x	10.16x	-.--%	18.29B
INSPUR ELECTRONIC INFORMATION INDUSTRY CO., LTD.	36.42x	0.58x	25.58x	0.36%	13.89B
EMBEDWAY TECHNOLOGIES (SHANGHAI) CORPORATION	57.5x	-	-	0.36%	1.4B
Average	27.76x	0.58x	13.80x	1.62%	11.32B
Weighted average by Cap.	21.37x	0.61x	14.03x	1.53%