Valuation Bison Electronics Inc.

Stocks

End-of-day quote Taipei Exchange 17/09/2026			5-day change	1st Jan Change
7.700 ^TWD	-1.53%		+4.40%	-70.65%

13/08	Bison Electronics Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
27/03	Bison Electronics Inc. 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	661.8	1,019	887.6	1,272	1,846	1,521
Change	-	53.9%	-12.85%	43.29%	45.11%	-17.6%
Enterprise Value (EV) ¹	623.4	1,099	868.2	1,426	1,938	1,392
Change	-	76.28%	-21.01%	64.22%	35.97%	-28.21%
P/E	7.27x	9.81x	8x	9.51x	8.79x	15.3x
PBR	0.89x	1.3x	1.02x	1.33x	1.69x	1.39x
PEG	-	0.7x	1.16x	0.5x	0.2x	-0.3x
Capitalization / Revenue	0.48x	0.53x	0.43x	0.51x	0.67x	0.56x
EV / Revenue	0.45x	0.58x	0.42x	0.57x	0.71x	0.51x
EV / EBITDA	4.01x	6.65x	5.45x	6.24x	7.22x	6.26x
EV / EBIT	5.06x	8.2x	6.92x	7.48x	8.52x	8.12x
EV / FCF	12.7x	-13x	8.25x	-14.2x	35.2x	4.21x
FCF Yield	7.86%	-7.72%	12.1%	-7.04%	2.84%	23.8%
Dividend per Share ²	1.018	0.5092	0.9336	1.4	1.774	-
Rate of return	8.92%	2.9%	6.1%	6.38%	5.57%	-
EPS ²	1.57	1.791	1.914	2.306	3.622	1.718
Distribution rate	64.9%	28.4%	48.8%	60.7%	49%	-
Net sales ¹	1,385	1,906	2,058	2,512	2,737	2,712
EBITDA ¹	155.6	165.3	159.3	228.6	268.4	222.3
EBIT ¹	123.2	134	125.5	190.6	227.6	171.4
Net income ¹	92.18	106.4	114.3	137.4	214	101.1
Net Debt ¹	-38.34	80.5	-19.48	153.8	92.86	-129.3
Reference price ²	11.415	17.568	15.311	21.939	31.835	26.234
Nbr of stocks (in thousands)	57,975	57,975	57,975	57,975	57,975	57,975
Announcement Date	30/03/21	20/05/22	31/03/23	19/03/24	26/03/25	27/03/26