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 7,783
Change - -25.44% 42.34% -19.65% -31.71% -5.84%
Enterprise Value (EV) 19,404 17,590 15,065 12,105 8,266 7,783
Change - -9.35% -14.36% -19.65% -31.71% -5.84%
P/E 12.5x 9.24x 9.33x 19.8x 58.7x 13.7x
PBR 1.44x 1.01x 1.23x - 0.82x 0.74x
PEG - 9.36x 0.2x -0.3x -0.8x 0x
Capitalization / Revenue 0.51x 0.36x 0.58x - 0.33x 0.29x
EV / Revenue 0x 0x 0x - 0x 0.29x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x - -0x 12.3x
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 28.20
Nbr of stocks (in thousands) 280,000 280,000 277,950 277,950 276,000 276,000
Announcement Date 9/3/22 8/3/23 6/3/24 4/3/25 4/3/26 -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.69x - - - 239M
17.49x1.48x11.7x0.6% 270B
5.07x3.11x3.79x-.--% 164B
16.27x7.07x12.62x0.47% 148B
15.05x6.25x11.16x0.18% 137B
19.73x1.86x9.54x1.03% 73.13B
130.25x8.05x35.5x-.--% 42.31B
25.67x4.59x13.91x1.05% 39.12B
11.86x0.36x10.18x5.98% 37.56B
29.77x5.22x17.82x1.41% 37.23B
Average 28.49x 4.22x 14.02x 1.19% 94.82B
Weighted average by Cap. 20.60x 3.88x 11.57x 0.68%

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.