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 8,556
Change - -25.44% 42.34% -19.65% -31.71% 3.51%
Enterprise Value (EV) 19,404 17,590 15,065 12,105 8,266 8,556
Change - -9.35% -14.36% -19.65% -31.71% 3.51%
P/E 12.5x 9.24x 9.33x 19.8x 58.7x 15x
PBR 1.44x 1.01x 1.23x - 0.82x 0.81x
PEG - 9.36x 0.2x -0.3x -0.8x 0x
Capitalization / Revenue 0.51x 0.36x 0.58x - 0.33x 0.32x
EV / Revenue 0x 0x 0x - 0x 0.32x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x - -0x 13.6x
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 31.00
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.($)
15.05x - - - 269M
25.68x1.76x16.25x0.57% 286B
24.76x9.99x17.99x0.35% 193B
23.86x1.89x9.9x1.06% 70.78B
16.19x0.41x7.46x1.98% 47.12B
38.54x23.61x29.24x1.15% 40.06B
28.97x4.85x16.82x1.28% 35.32B
13.11x0.56x6.87x4.04% 27.17B
11.78x0.62x9.27x5.64% 21.48B
15.75x0.3x8.77x0.77% 20B
Average 21.37x 4.89x 13.62x 1.87% 74.05B
Weighted average by Cap. 24.38x 5.04x 15.52x 0.99%

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.