Valuation DFI Inc.

Stocks

End-of-day quote Taiwan S.E. 11/09/2026			5-day change	1st Jan Change
59.80 ^TWD	0.00%		-3.86%	-1.64%

09-09	DFI Introduces ARH171/ARH173 Mini-ITX Platform Supporting Two CPU Generations for Physical AI in Robotics And Automation	CI
08-05	DFI Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,739	6,995	6,743	7,659	8,529	6,961
Change	-	-9.62%	-3.6%	13.58%	11.36%	-18.39%
Enterprise Value (EV) ¹	6,729	8,763	8,784	8,272	9,443	7,972
Change	-	30.23%	0.24%	-5.83%	14.15%	-15.58%
P/E	19.3x	11.5x	12.9x	21.3x	21.6x	24.5x
PBR	2.6x	2.29x	2.08x	2.42x	2.43x	2.05x
PEG	-	0.2x	-0.9x	-0.7x	2.19x	-0.9x
Capitalization / Revenue	0.93x	0.53x	0.42x	0.83x	0.89x	0.64x
EV / Revenue	0.81x	0.66x	0.54x	0.9x	0.99x	0.73x
EV / EBITDA	8.85x	12.9x	9.31x	11.1x	11.3x	10.8x
EV / EBIT	10.4x	16.6x	12x	15.2x	14.4x	15.3x
EV / FCF	16.6x	-3.56x	17.5x	3.99x	11.4x	16.7x
FCF Yield	6.01%	-28.1%	5.71%	25.1%	8.76%	5.97%
Dividend per Share ²	3	3.6	4	3	3.4	2.45
Rate of return	4.44%	5.89%	6.79%	4.48%	4.56%	4.03%
EPS ²	3.51	5.33	4.58	3.14	3.45	2.48
Distribution rate	85.5%	67.5%	87.3%	95.5%	98.6%	98.8%
Net sales ¹	8,350	13,211	16,190	9,184	9,584	10,876
EBITDA ¹	760.7	678.3	943.9	743.9	839	740.1
EBIT ¹	648.1	526.3	731.2	544.8	657.9	519.6
Net income ¹	405	615.9	528.2	361.7	396.6	285.4
Net Debt ¹	-1,010	1,768	2,041	613	913.5	1,011
Reference price ²	67.60	61.10	58.90	66.90	74.50	60.80
Nbr of stocks (in thousands)	114,489	114,489	114,489	114,489	114,489	114,489
Announcement Date	24/3/21	7/3/22	3/3/23	5/3/24	26/2/25	12/3/26

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.($)
DFI INC.	-	-	-	-	216M
DELL TECHNOLOGIES INC.	23.19x	1.95x	15.4x	0.45%	361B
SEAGATE TECHNOLOGY HOLDINGS PLC	24.18x	9.78x	17.34x	0.36%	189B
HEWLETT PACKARD ENTERPRISE COMPANY	21.98x	2.07x	10.56x	0.91%	82.42B
LENOVO GROUP LIMITED	17.01x	0.44x	7.86x	1.88%	49.51B
ASIA VITAL COMPONENTS CO., LTD.	32.72x	5.74x	19.54x	1.27%	41.83B
KING SLIDE WORKS CO., LTD.	34.78x	21.23x	26.29x	1.28%	36.4B
HP INC.	14.18x	0.62x	7.52x	3.38%	32B
ASUSTEK COMPUTER INC.	11.96x	0.62x	9.3x	5.62%	21.7B
TD SYNNEX CORPORATION	16.95x	0.32x	9.37x	0.72%	21.53B
Average	21.88x	4.75x	13.69x	1.76%	83.51B
Weighted average by Cap.	23.11x	4.55x	14.98x	0.89%