Valuation Cosmo Electronics Corporation

Stocks

End-of-day quote Taiwan S.E. 24/09/2026			5-day change	1st Jan Change
119.50 ^TWD	+5.29%		+16.59%	+79.97%

08-13	Cosmo Electronics Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Cosmo Electronics Corporation 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	5,112	5,910	5,589	6,524	12,002	11,518
Change	-	15.6%	-5.43%	16.73%	83.97%	-4.04%
Enterprise Value (EV) ¹	6,088	7,213	6,978	7,960	13,658	13,065
Change	-	18.47%	-3.26%	14.07%	71.59%	-4.34%
P/E	818x	105x	51.5x	217x	-412x	270x
PBR	3.12x	3.55x	2.94x	3.47x	6.08x	5.74x
PEG	-	0x	0.6x	-3x	2x	-1x
Capitalization / Revenue	4.11x	4.4x	4.02x	6.19x	10.8x	12.1x
EV / Revenue	4.89x	5.38x	5.02x	7.56x	12.3x	13.8x
EV / EBITDA	429x	83.1x	53.4x	-439x	-307x	-66.1x
EV / EBIT	-70.1x	9,949x	178x	-70.6x	-95.6x	-46x
EV / FCF	32.6x	-46.1x	-55.3x	88.2x	-73.8x	2,216x
FCF Yield	3.07%	-2.17%	-1.81%	1.13%	-1.36%	0.05%
Dividend per Share ²	-	-	0.1863	-	-	-
Rate of return	-	-	0.57%	-	-	-
EPS ²	0.0366	0.3287	0.6335	0.1755	-0.17	0.2459
Distribution rate	-	-	29.4%	-	-	-
Net sales ¹	1,245	1,342	1,391	1,053	1,107	949.1
EBITDA ¹	14.2	86.84	130.7	-18.14	-44.55	-197.5
EBIT ¹	-86.83	0.725	39.1	-112.7	-142.9	-283.9
Net income ¹	6.368	54.94	110.2	30.08	-28.96	42.43
Net Debt ¹	976	1,303	1,389	1,436	1,656	1,547
Reference price ²	29.93	34.50	32.60	38.05	70.00	66.40
Nbr of stocks (in thousands)	170,801	171,289	171,450	171,459	171,459	173,459
Announcement Date	31/03/21	31/03/22	31/03/23	15/03/24	02/05/25	16/03/26

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.($)
COSMO ELECTRONICS CORPORATION	-	-	-	-	651M
AMPHENOL CORPORATION	32.6x	6.08x	18.54x	0.69%	205B
HON HAI PRECISION INDUSTRY CO., LTD.	13.44x	0.3x	6.73x	3.74%	110B
EOPTOLINK TECHNOLOGY INC., LTD.	28.32x	10.19x	20.7x	0.45%	90.3B
MURATA MANUFACTURING CO., LTD.	38.66x	6.34x	20.72x	0.9%	89.57B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	72.32x	7.72x	35.86x	0.19%	81.1B
LUXSHARE PRECISION INDUSTRY CO., LTD.	18.56x	1.1x	12.36x	0.69%	62.63B
COHERENT CORP.	39.26x	5.52x	20.77x	0.01%	56.91B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	63.78x	29.24x	66.32x	0.4%	43.51B
CELESTICA INC.	32.15x	2.03x	21.96x	-.--%	42.91B
Average	37.68x	7.61x	24.89x	0.79%	78.28B
Weighted average by Cap.	35.28x	6.57x	21.68x	0.96%