Valuation Brillian Network & Automation Integrated System Co. Ltd.

Stocks

End-of-day quote Taipei Exchange 22/10/2026			5-day change	1st Jan Change
344.50 ^TWD	-5.75%		-4.70%	-9.82%

08-13	Brillian Network & Automation Integrated System Co. Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	Brillian Network & Automation Integrated System Co. Ltd. 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	2,588	6,965	3,193	4,481	8,542	14,799
Change	-	169.17%	-54.16%	40.37%	90.61%	73.24%
Enterprise Value (EV) ¹	2,153	6,072	2,398	3,706	6,691	12,573
Change	-	182.02%	-60.51%	54.55%	80.53%	87.91%
P/E	16.3x	28.5x	9.27x	16.7x	15.5x	22.2x
PBR	3.42x	4.97x	2.01x	2.82x	3.41x	5.29x
PEG	-	0.7x	0.2x	-0.8x	0.2x	1x
Capitalization / Revenue	3.54x	6.39x	2.25x	3.27x	3.97x	5.73x
EV / Revenue	2.95x	5.57x	1.69x	2.7x	3.11x	4.87x
EV / EBITDA	9.94x	19.6x	5.31x	9.64x	9.57x	14x
EV / EBIT	10.7x	20.6x	5.52x	10.2x	9.9x	14.3x
EV / FCF	12.1x	261x	-71.9x	19.2x	11.3x	22.5x
FCF Yield	8.29%	0.38%	-1.39%	5.2%	8.84%	4.45%
Dividend per Share ²	4	5	8	6	10	15
Rate of return	4.88%	2.49%	8.71%	4.65%	4.54%	3.93%
EPS ²	5.03	7.04	9.91	7.73	14.19	17.23
Distribution rate	79.5%	71%	80.7%	77.6%	70.5%	87.1%
Net sales ¹	730.2	1,090	1,416	1,371	2,152	2,582
EBITDA ¹	216.7	310	451.2	384.4	699.3	898.4
EBIT ¹	201.5	294.2	434.8	361.8	675.7	878.7
Net income ¹	160	229.7	350.1	271.6	513.3	672.7
Net Debt ¹	-434.5	-893	-794.4	-775.2	-1,851	-2,226
Reference price ²	81.90	200.50	91.90	129.00	220.50	382.00
Nbr of stocks (in thousands)	31,596	34,740	34,740	34,740	38,740	38,740
Announcement Date	19/04/21	28/03/22	23/03/23	15/03/24	17/03/25	20/03/26

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.($)
BRILLIAN NETWORK & AUTOMATION INTEGRATED SYSTEM CO. LTD.	-	-	-	-	409M
NVIDIA CORPORATION	21.1x	12.03x	18.14x	0.36%	5,094B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.65x	10.59x	14.36x	1.13%	1,897B
BROADCOM INC.	34.71x	14.72x	21.62x	0.81%	1,536B
MICRON TECHNOLOGY, INC.	5.07x	3.1x	3.45x	0.07%	993B
AMD (ADVANCED MICRO DEVICES)	90.54x	16.32x	61.89x	-.--%	844B
SK HYNIX INC.	3.6x	2.2x	2.65x	0.26%	703B
INTEL CORPORATION	-37.67x	7.57x	21.11x	-.--%	457B
TEXAS INSTRUMENTS INCORPORATED	31.42x	11.81x	21.51x	2.03%	260B
Average	21.30x	9.79x	20.59x	0.58%	1,309B
Weighted average by Cap.	23.49x	10.94x	19.15x	0.51%