Valuation Inventec Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-09-14			5-day change	1st Jan Change
61.70 ^TWD	-0.48%		-6.66%	+43.82%

08-12	Macquarie Upgrades Inventec to Neutral from Underperform; Price Target is NT$63	MT
08-11	Inventec Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	89,508	94,171	189,419	179,733	153,903	217,042	-	-
Change	-	5.21%	101.14%	-5.11%	-14.37%	41.03%	-	-
Enterprise Value (EV) ¹	118,464	113,417	207,872	223,170	188,123	270,394	275,886	280,206
Change	-	-4.26%	83.28%	7.36%	-15.7%	43.73%	2.03%	1.57%
P/E	13.8x	15.4x	31.1x	24.7x	17.7x	16.7x	14x	12.3x
PBR	1.57x	1.58x	3.12x	2.52x	2.02x	2.9x	2.6x	2.52x
PEG	-	-2.53x	-	1.3x	0.9x	0.3x	0.7x	0.9x
Capitalization / Revenue	0.17x	0.17x	0.37x	0.28x	0.22x	0.22x	0.19x	0.17x
EV / Revenue	0.23x	0.21x	0.4x	0.35x	0.27x	0.27x	0.24x	0.22x
EV / EBITDA	14.8x	11.9x	18.9x	14.1x	10.9x	11.8x	9.4x	8.49x
EV / EBIT	25.1x	17x	27.9x	18.9x	14.8x	15.4x	11.8x	10.7x
EV / FCF	-7.72x	6.57x	31.3x	-17.7x	38.2x	-5.91x	-42.3x	-53.2x
FCF Yield	-12.9%	15.2%	3.2%	-5.65%	2.62%	-16.9%	-2.36%	-1.88%
Dividend per Share ²	1.4	1.5	1.5	1.7	2	2.618	3.304	3.509
Rate of return	5.61%	5.71%	2.84%	3.39%	4.66%	4.24%	5.36%	5.69%
EPS ²	1.81	1.7	1.7	2.03	2.42	3.694	4.412	5.03
Distribution rate	77.3%	88.2%	88.2%	83.7%	82.6%	70.9%	74.9%	69.8%
Net sales ¹	519,732	541,751	514,746	646,262	691,190	993,404	1,172,507	1,287,087
EBITDA ¹	7,987	9,570	10,975	15,825	17,216	22,985	29,346	33,003
EBIT ¹	4,725	6,669	7,463	11,817	12,713	17,597	23,333	26,089
Net income ¹	6,538	6,129	6,131	7,267	8,696	13,239	15,816	18,043
Net Debt ¹	28,957	19,246	18,453	43,438	34,220	53,351	58,844	63,164
Reference price ²	24.95	26.25	52.80	50.10	42.90	61.70	61.70	61.70
Nbr of stocks (in thousands)	3,587,475	3,587,475	3,587,475	3,587,475	3,587,475	3,587,475	-	-
Announcement Date	3/15/22	3/14/23	3/12/24	3/11/25	3/10/26	-	-	-

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.($)
INVENTEC CORPORATION	16.7x	0.28x	11.95x	4.24%	6.96B
QUANTA COMPUTER INC.	12.58x	0.37x	10.83x	5.71%	40.3B
ADVANTECH CO., LTD.	34.24x	5.51x	26.94x	2.06%	18.29B
COMPAL ELECTRONICS, INC.	17.54x	0.19x	9.17x	3.56%	5.19B
ACER INCORPORATED	17.35x	0.33x	9.93x	4.2%	2.97B
GETAC HOLDINGS CORPORATION	12.74x	1.39x	7.25x	6.22%	2.29B
Average	18.52x	1.35x	12.68x	4.33%	12.67B
Weighted average by Cap.	18.70x	1.62x	14.55x	4.51%