Company Valuation: Primax Electronics Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 25,813 25,435 31,343 35,397 36,186 28,690 -
Change - -1.47% 23.23% 12.93% 2.23% -20.71% -
Enterprise Value (EV) 1 24,466 20,104 21,903 24,143 28,018 20,489 19,782
Change - -17.83% 8.95% 10.23% 16.05% -26.87% -3.45%
P/E 11.1x 9.22x 12.3x 13.5x 13.5x 11.7x 9.5x
PBR 1.82x 1.56x 1.84x 1.78x 1.75x 1.32x 1.23x
PEG - 0.5x -1.42x 6.75x 7.57x -1.26x 0.4x
Capitalization / Revenue 0.36x 0.32x 0.52x 0.61x 0.6x 0.42x 0.39x
EV / Revenue 0.34x 0.25x 0.36x 0.41x 0.47x 0.3x 0.27x
EV / EBITDA 5.15x 3.84x 4.7x 5.54x 6.6x 4.96x 4.11x
EV / EBIT 8.7x 6.01x 7.99x 8.84x 9.86x 7.75x 5.97x
EV / FCF -17.8x 4.72x 3.56x 5.68x 32.3x 16.2x 6.95x
FCF Yield -5.6% 21.2% 28.1% 17.6% 3.1% 6.17% 14.4%
Dividend per Share 2 3.1 3.9 4 4.2 4.568 4.045 4.865
Rate of return 5.47% 7.03% 5.91% 5.53% 5.95% 6.65% 8%
EPS 2 5.09 6.02 5.5 5.61 5.71 5.18 6.4
Distribution rate 60.9% 64.8% 72.7% 74.9% 80% 78.1% 76%
Net sales 1 71,650 79,241 60,488 58,244 60,182 68,939 72,805
EBITDA 1 4,754 5,232 4,656 4,354 4,245 4,130 4,810
EBIT 1 2,813 3,345 2,743 2,731 2,842 2,644 3,316
Net income 1 2,298 2,743 2,485 2,557 2,627 2,390 2,970
Net Debt 1 -1,347 -5,332 -9,440 -11,254 -8,168 -8,202 -8,908
Reference price 2 56.70 55.50 67.70 76.00 76.80 60.80 60.80
Nbr of stocks (in thousands) 455,263 458,289 462,974 465,745 471,175 471,881 -
Announcement Date 25/2/22 24/2/23 26/2/24 17/2/25 26/2/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.74x0.3x4.96x6.65% 907M
14.35x0.66x5.52x2.49% 6.65B
20.55x3.5x14.27x1.91% 3.91B
14.18x0.68x5.46x5.86% 2.56B
9.95x - - 3.69% 786M
Average 14.16x 1.29x 7.55x 4.12% 2.96B
Weighted average by Cap. 15.56x 1.43x 7.91x 3.24%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 4915 Stock
  4. Valuation Primax Electronics Ltd.