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 7,093
Change - -25.44% 42.34% -19.65% -31.71% -14.19%
Enterprise Value (EV) 19,404 17,590 15,065 12,105 8,266 7,093
Change - -9.35% -14.36% -19.65% -31.71% -14.19%
P/E 12.5x 9.24x 9.33x 19.8x 58.7x 12.5x
PBR 1.44x 1.01x 1.23x - 0.82x 0.67x
PEG - 9.36x 0.2x -0.3x -0.8x 0x
Capitalization / Revenue 0.51x 0.36x 0.58x - 0.33x 0.27x
EV / Revenue 0x 0x 0x - 0x 0.27x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x - -0x 11.2x
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 25.70
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.48x - - - 216M
14.26x1.22x9.6x0.73% 219B
3.82x2.13x2.64x-.--% 126B
13.35x5.75x10.28x0.57% 121B
12.16x5.02x8.95x0.22% 111B
17.3x1.67x8.53x1.17% 64.1B
110.13x6.8x29.83x-.--% 35.99B
23.39x4.16x12.55x1.16% 35.62B
10.56x0.33x9.84x6.77% 34.44B
28.46x5.09x17.22x1.42% 36.27B
Average 24.59x 3.57x 12.16x 1.34% 78B
Weighted average by Cap. 17.70x 3.17x 9.83x 0.84%

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.