Valuation Edison Opto Corporation

Stocks

End-of-day quote Taiwan S.E. 08/09/2026			5-day change	1st Jan Change
23.40 ^TWD	-0.85%		+3.08%	+27.17%

08-11	Edison Opto Sets Record Date for Capital Reduction	MT
08-06	Edison Opto Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,386	2,813	2,051	3,426	3,695	2,615
Change	-	17.91%	-27.1%	67.06%	7.83%	-29.23%
Enterprise Value (EV) ¹	1,670	2,362	1,475	2,643	2,775	1,864
Change	-	41.46%	-37.54%	79.16%	5%	-32.84%
P/E	55.1x	24.8x	82.4x	69.7x	26.1x	-54.1x
PBR	0.89x	1.12x	0.78x	1.22x	1.23x	0.93x
PEG	-	0x	-1x	0.8x	0x	0x
Capitalization / Revenue	1.25x	1.34x	1.11x	1.72x	1.44x	1.13x
EV / Revenue	0.88x	1.12x	0.8x	1.33x	1.08x	0.81x
EV / EBITDA	14.9x	9.16x	9.32x	16.6x	11.2x	18.3x
EV / EBIT	434x	15.7x	33.9x	55.3x	19.4x	366x
EV / FCF	10.8x	-5.77x	9.92x	65.7x	35.7x	42.3x
FCF Yield	9.26%	-17.3%	10.1%	1.52%	2.8%	2.37%
Dividend per Share ²	0.3181	0.2644	0.3057	0.5	0.7389	-
Rate of return	1.73%	1.18%	1.95%	2.05%	2.84%	-
EPS ²	0.3328	0.9033	0.19	0.35	0.9947	-0.34
Distribution rate	95.6%	29.3%	161%	143%	74.3%	-
Net sales ¹	1,901	2,106	1,842	1,991	2,559	2,308
EBITDA ¹	112.3	257.9	158.3	158.9	248.6	101.9
EBIT ¹	3.844	150.1	43.56	47.79	143.3	5.091
Net income ¹	42.15	120.3	25.65	47.53	141.9	-47.24
Net Debt ¹	-716.3	-451.4	-575.8	-783.4	-919.6	-750.9
Reference price ²	18.35	22.44	15.65	24.40	26.00	18.40
Nbr of stocks (in thousands)	130,009	125,365	131,055	140,429	142,109	142,109
Announcement Date	26/02/21	25/02/22	09/03/23	01/03/24	26/02/25	02/03/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EDISON OPTO CORPORATION	-	-	-	-	105M
MEDIATEK INC.	68.9x	11.05x	55.58x	1.19%	238B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	49.59x	8.67x	15.4x	-.--%	96.23B
ELITE MATERIAL CO., LTD.	46.13x	9.85x	34.28x	1.19%	60.7B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	47.75x	-	-	0.2%	50.63B
UNIMICRON TECHNOLOGY CORP.	47.2x	8.27x	29.8x	1.01%	49.65B
SHENNAN CIRCUITS CO., LTD.	46.34x	8.06x	32.2x	0.87%	38.82B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	33.92x	8.15x	26.97x	0.54%	35.81B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	1076.5x	58.8x	1305.21x	-	33.14B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.28x	6.87x	20.82x	1.62%	32.67B
Average	160.29x	14.97x	190.03x	0.83%	63.62B
Weighted average by Cap.	107.39x	12.39x	110.08x	0.87%