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 29,587 -
Change - -1.47% 23.23% 12.93% 2.23% -18.24% -
Enterprise Value (EV) 1 24,466 20,104 21,903 24,143 28,018 21,385 20,679
Change - -17.83% 8.95% 10.23% 16.05% -23.67% -3.3%
P/E 11.1x 9.22x 12.3x 13.5x 13.5x 12.2x 9.91x
PBR 1.82x 1.56x 1.84x 1.78x 1.75x 1.37x 1.29x
PEG - 0.5x -1.42x 6.75x 7.57x -1.31x 0.4x
Capitalization / Revenue 0.36x 0.32x 0.52x 0.61x 0.6x 0.43x 0.41x
EV / Revenue 0.34x 0.25x 0.36x 0.41x 0.47x 0.31x 0.28x
EV / EBITDA 5.15x 3.84x 4.7x 5.54x 6.6x 5.18x 4.3x
EV / EBIT 8.7x 6.01x 7.99x 8.84x 9.86x 8.09x 6.24x
EV / FCF -17.8x 4.72x 3.56x 5.68x 32.3x 16.9x 7.27x
FCF Yield -5.6% 21.2% 28.1% 17.6% 3.1% 5.91% 13.8%
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% 6.38% 7.67%
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 63.40 63.40
Nbr of stocks (in thousands) 4,55,263 4,58,289 4,62,974 4,65,745 4,71,175 4,71,881 -
Announcement Date 25/02/22 24/02/23 26/02/24 17/02/25 26/02/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.24x0.31x5.26x6.38% 92Cr
19.35x1.64x12.97x0.53% 30TCr
6.42x3.45x4.28x-.--% 20TCr
20.01x8.02x14.28x0.43% 16TCr
18.23x6.67x12.77x0.16% 13TCr
20.76x1.97x10.07x0.97% 7.78TCr
14.8x0.36x6.43x2.2% 4.11TCr
136.83x8.48x37.36x-.--% 4.45TCr
27.57x4.97x15.04x0.98% 4.22TCr
29.66x5.2x17.68x1.41% 3.74TCr
Average 30.59x 4.11x 13.61x 1.31% 10.4TCr
Weighted average by Cap. 22.41x 4.14x 12.25x 0.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Primax Electronics Ltd.

Historical PBR trend

Valuation ratios - PBR - Primax Electronics Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Primax Electronics Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Primax Electronics Ltd.


Year-on-year evolution of the Yield

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