Company Valuation: ASIX Electronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,985 17,229 6,180 8,349 6,576 6,153
Change - 477.21% -64.13% 35.1% -21.24% -6.43%
Enterprise Value (EV) 1 2,246 15,678 4,541 6,799 4,936 4,456
Change - 598.12% -71.04% 49.73% -27.39% -9.73%
P/E 20.1x 44x 15.1x 36.5x 30.8x 26.9x
PBR 3.29x 10.4x 3.4x 4.79x 3.71x 3.37x
PEG - 0x 3.96x -0.8x -4.48x 3.8x
Capitalization / Revenue 4.11x 13.1x 4.63x 9.41x 7.71x 6.62x
EV / Revenue 3.1x 11.9x 3.4x 7.66x 5.79x 4.79x
EV / EBITDA 11x 32.5x 9.22x 25.6x 21.1x 16.3x
EV / EBIT 12x 34.2x 9.53x 27.4x 22.7x 17.3x
EV / FCF 13.9x 45.6x 20.3x 49.5x 25.4x 26.6x
FCF Yield 7.18% 2.2% 4.93% 2.02% 3.94% 3.76%
Dividend per Share 2 2.5 5 5.5 3.5 3 3.2
Rate of return 4.15% 1.81% 5.56% 2.63% 2.87% 3.28%
EPS 2 3 6.3 6.54 3.64 3.39 3.63
Distribution rate 83.3% 79.4% 84.1% 96.2% 88.5% 88.2%
Net sales 1 725.4 1,318 1,335 887.6 852.6 929.6
EBITDA 1 203.9 482.4 492.5 266 233.6 273.7
EBIT 1 186.7 457.9 476.5 248.6 217.1 257.7
Net income 1 159.1 384.1 415.7 230.3 215.4 231.5
Net Debt 1 -739 -1,550 -1,639 -1,550 -1,639 -1,697
Reference price 2 60.20 277.00 99.00 133.00 104.50 97.50
Nbr of stocks (in thousands) 49,581 62,197 62,427 62,777 62,927 63,107
Announcement Date 11/3/21 11/3/22 21/3/23 5/3/24 3/3/25 26/2/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 202M
22.73x12.72x18.71x0.35% 5,201B
22.45x11.01x14.92x1.12% 1,963B
40.91x16.76x24.67x0.71% 1,753B
13.32x8.09x9.77x0.06% 1,092B
4.95x3.09x3.72x0.21% 910B
82.76x14.96x56.23x-.--% 773B
-39.04x7.87x21.9x-.--% 473B
193.61x42.23x86.1x-.--% 260B
31.1x11.29x20.94x2.17% 241B
Average 41.42x 14.22x 28.55x 0.51% 1,267B
Weighted average by Cap. 28.13x 12.46x 20.94x 0.48%

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. 3169 Stock
  4. Valuation ASIX Electronics Corporation