Valuation Hon Hai Precision Industry Co., Ltd.
Equities
2317
TW0002317005
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 228.50 TWD | -0.87% |
|
-2.56% | -0.87% |
| Jan. 02 | India approves electronic component projects worth $4.6 billion | RE |
| Dec. 24 | Taiwan's Foxtron launches Bria EV model, eyes overseas markets | RE |
Company Valuation: Hon Hai Precision Industry Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,275,259 | 1,441,597 | 1,384,765 | 1,448,528 | 2,555,621 | 3,190,486 | 3,190,486 | - |
| Change | - | 13.04% | -3.94% | 4.6% | 76.43% | 24.84% | 0% | - |
| Enterprise Value (EV) 1 | 722,490 | 1,205,592 | 1,237,557 | 1,024,262 | 2,398,093 | 2,857,862 | 2,875,474 | 2,865,785 |
| Change | - | 66.87% | 2.65% | -17.24% | 134.13% | 19.17% | 0.62% | -0.34% |
| P/E ratio | 12.6x | 10.5x | 9.93x | 10.4x | 16.7x | 15.6x | 13.1x | 11.7x |
| PBR | 0.98x | 1.04x | 0.95x | 0.97x | 1.55x | 1.93x | 1.77x | 1.6x |
| PEG | - | 0.3x | 6.56x | 104.62x | 1.79x | 0.5x | 0.7x | 0.9x |
| Capitalization / Revenue | 0.24x | 0.24x | 0.21x | 0.24x | 0.37x | 0.4x | 0.32x | 0.28x |
| EV / Revenue | 0.13x | 0.2x | 0.19x | 0.17x | 0.35x | 0.36x | 0.29x | 0.25x |
| EV / EBITDA | 4.11x | 5.37x | 4.95x | 4.08x | 8.31x | 8.41x | 6.76x | 5.92x |
| EV / EBIT | 6.52x | 8.09x | 7.12x | 6.15x | 12x | 11.4x | 9.06x | 7.84x |
| EV / FCF | 2.31x | -6.33x | 105x | 3.07x | 80.8x | 43.1x | 12.1x | 22.6x |
| FCF Yield | 43.2% | -15.8% | 0.95% | 32.6% | 1.24% | 2.32% | 8.25% | 4.42% |
| Dividend per Share 2 | 4 | 5.2 | 5.3 | 5.4 | 5.8 | 7.252 | 8.884 | 9.888 |
| Rate of return | 4.35% | 5% | 5.31% | 5.17% | 3.15% | 3.17% | 3.89% | 4.33% |
| EPS 2 | 7.28 | 9.91 | 10.06 | 10.07 | 11.01 | 14.61 | 17.38 | 19.6 |
| Distribution rate | 54.9% | 52.5% | 52.7% | 53.6% | 52.7% | 49.6% | 51.1% | 50.5% |
| Net sales 1 | 5,358,023 | 5,994,174 | 6,626,997 | 6,162,221 | 6,859,615 | 7,923,514 | 9,988,250 | 11,318,036 |
| EBITDA 1 | 175,941 | 224,441 | 250,248 | 250,934 | 288,489 | 339,703 | 425,098 | 484,051 |
| EBIT 1 | 110,827 | 148,959 | 173,788 | 166,528 | 200,607 | 250,400 | 317,539 | 365,613 |
| Net income 1 | 101,795 | 139,320 | 141,483 | 142,098 | 152,705 | 201,743 | 239,267 | 260,475 |
| Net Debt 1 | -552,769 | -236,004 | -147,207 | -424,265 | -157,528 | -332,624 | -315,011 | -324,701 |
| Reference price 2 | 92.00 | 104.00 | 99.90 | 104.50 | 184.00 | 228.50 | 228.50 | 228.50 |
| Nbr of stocks (in thousands) | 13,861,508 | 13,861,508 | 13,861,508 | 13,861,508 | 13,889,246 | 13,962,739 | 13,962,739 | - |
| Announcement Date | 3/30/21 | 3/16/22 | 3/16/23 | 3/14/24 | 3/14/25 | - | - | - |
1TWD in Million2TWD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.64x | 0.36x | 8.41x | 3.17% | 101B | |
| 43.34x | 7.97x | 26.6x | 0.51% | 178B | |
| 22.86x | 3.8x | 14.33x | 1.26% | 69.25B | |
| 23.43x | 1.29x | 14.58x | 0.45% | 57.92B | |
| 41.86x | 15.46x | 35.4x | 0.28% | 55.79B | |
| 24.7x | 2.97x | 11x | 1.89% | 36.78B | |
| 48.13x | 2.99x | 34.97x | -.--% | 36.21B | |
| 48.94x | 4.95x | 20.47x | 0.03% | 31.61B | |
| 45.93x | 2.52x | 21.85x | 1.12% | 31.56B | |
| 29.38x | 0.79x | 9.2x | 0.14% | 24.35B | |
| Average | 34.42x | 4.31x | 19.68x | 0.89% | 62.2B | |
| Weighted average by Cap. | 33.63x | 5.02x | 20.28x | 1.04% |
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
- Stock Market
- Equities
- 2317 Stock
- Valuation Hon Hai Precision Industry Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
