Valuation Interactive Digital Technologies Inc.

Stocks

End-of-day quote Taipei Exchange Other stock markets 26/06/2026			5-day change	1st Jan Change
81.00 ^TWD	-1.10%		-0.98%	-1.70%

27/04	Interactive Digital Technologies Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02/03	Interactive Digital Technologies 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	3,443	2,945	2,500	3,291	4,224	4,194
Change	-	-14.47%	-15.13%	31.68%	28.34%	-0.72%
Enterprise Value (EV) ¹	2,243	2,009	2,307	2,646	3,213	3,470
Change	-	-10.41%	14.8%	14.7%	21.45%	7.99%
P/E	17.6x	13.2x	11.5x	14.5x	14.8x	14.4x
PBR	2.98x	2.34x	1.9x	1.89x	2.09x	2.08x
PEG	-	1.51x	-1.79x	-6.34x	2.24x	7.98x
Capitalization / Revenue	1.85x	1.58x	1.22x	1.47x	1.67x	1.56x
EV / Revenue	1.21x	1.08x	1.13x	1.18x	1.27x	1.29x
EV / EBITDA	8.01x	6.51x	7.86x	7.99x	9.01x	9.35x
EV / EBIT	8.23x	6.72x	8.25x	8.47x	9.57x	9.92x
EV / FCF	5.55x	-9.51x	-3.77x	9.69x	7.9x	-56x
FCF Yield	18%	-10.5%	-26.6%	10.3%	12.7%	-1.79%
Dividend per Share ²	6	-	5.3	6	5.87	6
Rate of return	6.44%	-	8.53%	7.86%	7.07%	7.28%
EPS ²	5.3	5.764	5.394	5.27	5.619	5.72
Distribution rate	113%	-	98.3%	114%	104%	105%
Net sales ¹	1,859	1,865	2,048	2,243	2,531	2,686
EBITDA ¹	280.2	308.8	293.5	331.1	356.8	371.2
EBIT ¹	272.6	299.1	279.7	312.5	335.8	349.7
Net income ¹	234.2	260.7	215	261.8	286.8	294.1
Net Debt ¹	-1,200	-935.6	-192.7	-645.5	-1,011	-723.3
Reference price ²	93.20	76.00	62.10	76.30	83.00	82.40
Nbr of stocks (in thousands)	36,944	38,751	40,250	43,137	50,893	50,893
Announcement Date	22/03/21	09/03/22	06/03/23	20/03/24	13/03/25	18/03/26

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.($)
INTERACTIVE DIGITAL TECHNOLOGIES INC.	-	-	-	-	13Cr
CISCO SYSTEMS, INC.	36.74x	7.65x	19.76x	1.39%	47TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	25.14x	1x	18.1x	1.86%	22TCr
ZHONGJI INNOLIGHT CO., LTD.	49.16x	15.33x	38.58x	0.22%	22TCr
ARISTA NETWORKS, INC.	49.12x	16.66x	34.89x	-.--%	21TCr
NOKIA OYJ	48.61x	3.13x	20.22x	1.23%	7.78TCr
MOTOROLA SOLUTIONS, INC.	29.93x	5.7x	16.69x	1.2%	6.59TCr
CIENA CORPORATION	93.12x	10.85x	50.07x	-.--%	6.86TCr
LUMENTUM HOLDINGS INC.	174.51x	22.46x	65.95x	-.--%	6.71TCr
GARMIN LTD.	24.83x	5.36x	18.54x	1.75%	4.54TCr
Average	59.02x	9.79x	31.42x	0.85%	14.44TCr
Weighted average by Cap.	47.62x	9.51x	27.94x	0.95%