|
End-of-day quote
Taiwan S.E.
2026-09-04
|
5-day change | 1st Jan Change | ||
| 1,025.00 TWD | +5.56% |
|
+6.22% | +87.04% |
| 09-03 | ASUS Advances AI Factories With Integrated Infrastructure And Operational Governance | CI |
| 09-02 | ASUS Introduces ProArt P16, P14 Laptops And GR1X Mini PC Powered By NVIDIA RTX Spark | CI |
Company Valuation: ASUSTeK Computer Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 279,278 | 199,431 | 363,581 | 457,540 | 407,033 | 761,329 | - | - |
| Change | - | -28.59% | 82.31% | 25.84% | -11.04% | 87.04% | - | - |
| Enterprise Value (EV) 1 | 220,217 | 178,961 | 300,755 | 385,131 | 340,378 | 711,593 | 710,683 | 696,570 |
| Change | - | -18.73% | 68.06% | 28.05% | -11.62% | 109.06% | -0.13% | -1.99% |
| P/E | 6.35x | 13.6x | 22.9x | 14.6x | 9.21x | 13.3x | 13.5x | 13x |
| PBR | 1.2x | 0.94x | 1.52x | 1.7x | 1.52x | 2.56x | 2.45x | 2.22x |
| PEG | - | -0.2x | 2.87x | 0.1x | 0.2x | 0.4x | -8.95x | 3.82x |
| Capitalization / Revenue | 0.52x | 0.37x | 0.75x | 0.78x | 0.55x | 0.74x | 0.63x | 0.59x |
| EV / Revenue | 0.41x | 0.33x | 0.62x | 0.66x | 0.46x | 0.7x | 0.59x | 0.54x |
| EV / EBITDA | 4.16x | 11.5x | 21.6x | 11.9x | 7.96x | 10.4x | 10.4x | 10.1x |
| EV / EBIT | 4.46x | 13.8x | 26.9x | 13x | 8.58x | 11.2x | 11.5x | 10.9x |
| EV / FCF | 7.22x | -10.4x | 5.97x | 64.6x | 12.1x | -25.1x | 51.4x | 15x |
| FCF Yield | 13.9% | -9.64% | 16.8% | 1.55% | 8.25% | -3.98% | 1.94% | 6.68% |
| Dividend per Share 2 | 42 | 15 | 17 | 34 | 42 | 51.93 | 55.32 | 57.3 |
| Rate of return | 11.2% | 5.59% | 3.47% | 5.52% | 7.66% | 5.07% | 5.4% | 5.59% |
| EPS 2 | 59.21 | 19.78 | 21.36 | 42.3 | 59.51 | 77.25 | 76.09 | 78.68 |
| Distribution rate | 70.9% | 75.8% | 79.6% | 80.4% | 70.6% | 67.2% | 72.7% | 72.8% |
| Net sales 1 | 535,239 | 537,192 | 482,314 | 587,087 | 738,905 | 1,022,829 | 1,211,219 | 1,280,533 |
| EBITDA 1 | 52,914 | 15,603 | 13,935 | 32,489 | 42,773 | 68,424 | 68,505 | 68,867 |
| EBIT 1 | 49,326 | 12,982 | 11,164 | 29,595 | 39,656 | 63,422 | 61,865 | 63,877 |
| Net income 1 | 44,550 | 14,691 | 15,928 | 31,394 | 44,558 | 58,268 | 57,659 | 57,091 |
| Net Debt 1 | -59,061 | -20,470 | -62,826 | -72,410 | -66,654 | -49,737 | -50,646 | -64,759 |
| Reference price 2 | 376.00 | 268.50 | 489.50 | 616.00 | 548.00 | 1,025.00 | 1,025.00 | 1,025.00 |
| Nbr of stocks (in thousands) | 742,760 | 742,760 | 742,760 | 742,760 | 742,760 | 742,760 | - | - |
| Announcement Date | 3/16/22 | 3/12/23 | 3/15/24 | 3/11/25 | 3/10/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.27x | 0.7x | 10.4x | 5.07% | 24.06B | |
| 21.43x | 1.84x | 14.56x | 0.48% | 339B | |
| 24.74x | 9.98x | 17.69x | 0.35% | 192B | |
| 18.41x | 1.79x | 9.08x | 1.09% | 69.03B | |
| 17.61x | 0.45x | 8.16x | 1.82% | 51.26B | |
| 34.77x | 6.07x | 20.67x | 1.19% | 44.29B | |
| 39.9x | 24.48x | 30.32x | 1.12% | 41.75B | |
| 13.15x | 0.58x | 7.05x | 3.67% | 29.43B | |
| 28.66x | 2.96x | 19.08x | 2.57% | 22.09B | |
| 16.53x | 0.31x | 9.16x | 0.73% | 21B | |
| Average | 22.85x | 4.91x | 14.62x | 1.81% | 83.41B | |
| Weighted average by Cap. | 22.88x | 4.90x | 15.15x | 0.96% |
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
- Stocks
- 2357 Stock
- Valuation ASUSTeK Computer Inc.
Select your edition
All financial news and data tailored to specific country editions
