Company Valuation: Darfon Electronics Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 14,196 10,584 15,065 12,105 8,266 8,804
Change - -25.44% 42.34% -19.65% -31.71% 6.51%
Enterprise Value (EV) 19,404 17,590 15,065 12,105 8,266 8,804
Change - -9.35% -14.36% -19.65% -31.71% 6.51%
P/E 12.5x 9.24x 9.33x 19.8x 58.7x 15.5x
PBR 1.44x 1.01x 1.23x - 0.82x 0.84x
PEG - 9.36x 0.2x -0.3x -0.8x 0x
Capitalization / Revenue 0.51x 0.36x 0.58x - 0.33x 0.33x
EV / Revenue 0x 0x 0x - 0x 0.33x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x - -0x 14x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 3 3 - - - -
Rate of return 5.92% 7.94% - - - -
EPS 2 4.05 4.09 5.81 2.2 0.51 2.06
Distribution rate 74.1% 73.3% - - - -
Net sales 1 28,049 29,535 25,792 - 25,074 26,546
EBITDA 2,583 2,844 - - - -
EBIT 1 1,489 1,610 1,164 - -70.16 631
Net income 1 1,147 1,163 1,651 618.6 141.8 578
Net Debt 5,208 7,006 - - - -
Reference price 2 50.70 37.80 54.20 43.55 29.95 31.90
Nbr of stocks (in thousands) 280,000 280,000 277,950 277,950 276,000 276,000
Announcement Date 09/03/22 08/03/23 06/03/24 04/03/25 04/03/26 -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.49x - - - 273M
25.89x1.76x16.36x0.56% 285B
23.86x9.62x17.27x0.36% 186B
24.28x1.92x10.05x1.04% 72.01B
20.11x0.43x8.15x1.67% 45.12B
35.46x21.66x26.82x1.26% 36.4B
28.03x4.68x17.41x1.22% 33.57B
12.83x0.55x6.74x4.13% 26.59B
15.99x0.3x8.89x0.76% 20.31B
15x0.6x11.76x4.76% 19.33B
Average 21.69x 4.61x 13.72x 1.75% 72.45B
Weighted average by Cap. 24.38x 4.73x 15.34x 0.94%

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. 8163 Stock
  4. Valuation Darfon Electronics Corp.