Valuation Harmony Electronics Co. Ltd

Stocks

End-of-day quote Taipei Exchange Other stock markets 31/07/2026			5-day change	1st Jan Change
36.45 ^TWD	+7.21%		-7.49%	+39.92%

05-11	Harmony Electronics Co. Ltd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-16	Harmony Electronics Co. Ltd Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,168	6,048	3,308	3,516	3,516	2,788
Change	-	90.88%	-45.31%	6.31%	0%	-20.7%
Enterprise Value (EV) ¹	2,905	6,161	3,894	3,335	3,062	2,729
Change	-	112.04%	-36.79%	-14.36%	-8.19%	-10.87%
P/E	14.3x	11.9x	12.5x	28.3x	13.5x	59.7x
PBR	1.04x	1.72x	0.98x	0.98x	0.92x	0.77x
PEG	-	0x	-0.3x	-0.5x	0x	-0.7x
Capitalization / Revenue	1.05x	1.68x	1.15x	1.3x	1.2x	0.97x
EV / Revenue	0.96x	1.71x	1.35x	1.23x	1.04x	0.95x
EV / EBITDA	5.52x	6.9x	7.22x	7.62x	4.83x	7.65x
EV / EBIT	9.05x	9.39x	14.8x	21.4x	8.69x	34.9x
EV / FCF	-32.8x	-20.5x	-12.4x	5.53x	7.76x	-17.6x
FCF Yield	-3.05%	-4.88%	-8.06%	18.1%	12.9%	-5.67%
Dividend per Share ²	1.5	3	1	1.2	2	0.25
Rate of return	5.07%	5.31%	3.24%	3.65%	6.09%	0.96%
EPS ²	2.07	4.73	2.48	1.16	2.43	0.4365
Distribution rate	72.5%	63.4%	40.3%	103%	82.3%	57.3%
Net sales ¹	3,020	3,599	2,882	2,709	2,934	2,871
EBITDA ¹	525.9	892.8	539.2	437.4	634	356.5
EBIT ¹	321.1	656	263.4	155.7	352.5	78.24
Net income ¹	222.4	509.6	267.3	124.5	261.5	46.72
Net Debt ¹	-263	112.8	586.3	-181.4	-454.5	-59.29
Reference price ²	29.60	56.50	30.90	32.85	32.85	26.05
Nbr of stocks (in thousands)	107,041	107,041	107,041	107,041	107,041	107,041
Announcement Date	29/03/21	18/03/22	13/03/23	19/03/24	14/03/25	24/03/26

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.($)
HARMONY ELECTRONICS CO. LTD	-	-	-	-	121M
NVIDIA CORPORATION	21.23x	11.94x	17.68x	0.38%	4,862B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.7x	11.12x	15.1x	1.11%	1,947B
BROADCOM INC.	43.23x	17.7x	26.05x	0.67%	1,852B
MICRON TECHNOLOGY, INC.	11.34x	6.83x	8.26x	0.06%	930B
SK HYNIX INC.	5x	3.02x	3.62x	0.23%	871B
AMD (ADVANCED MICRO DEVICES)	88.32x	15.33x	56.67x	-.--%	776B
INTEL CORPORATION	-39.08x	7.56x	21.11x	-.--%	455B
ARM HOLDINGS PLC	189.35x	41.55x	84.15x	-.--%	256B
TEXAS INSTRUMENTS INCORPORATED	32.44x	11.76x	21.82x	2.08%	252B
Average	41.61x	14.09x	28.27x	0.5%	1,220B
Weighted average by Cap.	28.67x	12.33x	20.91x	0.49%