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 7,783
Change - -25.44% 42.34% -19.65% -31.71% -5.84%
Enterprise Value (EV) 19,404 17,590 15,065 12,105 8,266 7,783
Change - -9.35% -14.36% -19.65% -31.71% -5.84%
P/E 12.5x 9.24x 9.33x 19.8x 58.7x 13.7x
PBR 1.44x 1.01x 1.23x - 0.82x 0.74x
PEG - 9.36x 0.2x -0.3x -0.8x 0x
Capitalization / Revenue 0.51x 0.36x 0.58x - 0.33x 0.29x
EV / Revenue 0x 0x 0x - 0x 0.29x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x - -0x 12.3x
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 28.20
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.($)
13.69x - - - 239M
18.66x1.59x12.53x0.55% 290B
5.7x2.98x3.7x-.--% 181B
18.04x7.25x12.86x0.47% 143B
14.2x5.86x10.41x0.19% 129B
20.07x1.91x9.78x1% 75.25B
27.67x4.99x15.09x0.97% 42.32B
126.5x7.81x34.44x-.--% 41.1B
12.01x0.36x10.29x5.91% 38.08B
30.24x5.31x18.05x1.39% 37.87B
Average 28.68x 4.23x 14.13x 1.16% 97.84B
Weighted average by Cap. 20.80x 3.77x 11.61x 0.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Darfon Electronics Corp.

Historical PBR trend

Valuation ratios - PBR - Darfon Electronics Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Darfon Electronics Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Darfon Electronics Corp.

  1. Stock Market
  2. Stocks
  3. 8163 Stock
  4. Valuation Darfon Electronics Corp.