Valuation Brillian Network & Automation Integrated System Co. Ltd.

Stocks

End-of-day quote Taipei Exchange Other stock markets 09/07/2026			5-day change	1st Jan Change
403.50 ^TWD	-1.10%		-9.33%	+5.63%

05-13	Brillian Network & Automation Integrated System Co. Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-13	Brillian Network & Automation Integrated System Co. Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	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.	-	-	-	-	487M
NVIDIA CORPORATION	22.38x	12.6x	18.69x	0.36%	5,110B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.24x	11.51x	15.57x	1.06%	1,951B
BROADCOM INC.	44.09x	18.18x	26.76x	0.65%	1,903B
MICRON TECHNOLOGY, INC.	13.47x	8.2x	9.93x	0.05%	1,106B
SK HYNIX INC.	6.74x	3.99x	4.8x	0.26%	1,058B
AMD (ADVANCED MICRO DEVICES)	103.09x	18.1x	67.71x	-.--%	910B
INTEL CORPORATION	-307.46x	9.73x	28.97x	-.--%	552B
ARM HOLDINGS PLC	266.98x	57.15x	120.98x	-.--%	345B
TEXAS INSTRUMENTS INCORPORATED	40.55x	13.86x	26.57x	1.85%	283B
Average	23.79x	17.04x	35.55x	0.47%	1,322B
Weighted average by Cap.	22.34x	13.64x	24.19x	0.46%