Valuation Inventec Corporation

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-07-31			5-day change	1st Jan Change
61.80 ^TWD	+7.48%		-4.19%	+44.06%

07-28	Inventec's US Arm to Acquire Texas Factory; Shares Down 8%	MT
07-28	Inventec's Thai Unit to Build Factory for THB6.1 Billion	MT

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	221,706	-	-
Change	-	5.21%	101.14%	-5.11%	-14.37%	44.06%	-	-
Enterprise Value (EV) ¹	118,464	113,417	207,872	223,170	188,123	276,625	288,758	221,706
Change	-	-4.26%	83.28%	7.36%	-15.7%	47.04%	4.39%	-23.22%
P/E	13.8x	15.4x	31.1x	24.7x	17.7x	21x	17.4x	16.2x
PBR	1.57x	1.58x	3.12x	2.52x	2.02x	2.92x	2.74x	2.39x
PEG	-	-2.53x	-	1.3x	0.9x	1x	0.9x	2.23x
Capitalization / Revenue	0.17x	0.17x	0.37x	0.28x	0.22x	0.26x	0.23x	0.22x
EV / Revenue	0.23x	0.21x	0.4x	0.35x	0.27x	0.32x	0.3x	0.22x
EV / EBITDA	14.8x	11.9x	18.9x	14.1x	10.9x	12.8x	11.5x	7.97x
EV / EBIT	25.1x	17x	27.9x	18.9x	14.8x	17.2x	15.1x	10.5x
EV / FCF	-7.72x	6.57x	31.3x	-17.7x	38.2x	-16.9x	-135x	-
FCF Yield	-12.9%	15.2%	3.2%	-5.65%	2.62%	-5.91%	-0.74%	-
Dividend per Share ²	1.4	1.5	1.5	1.7	2	2.348	2.914	2.615
Rate of return	5.61%	5.71%	2.84%	3.39%	4.66%	3.8%	4.71%	4.23%
EPS ²	1.81	1.7	1.7	2.03	2.42	2.95	3.552	3.81
Distribution rate	77.3%	88.2%	88.2%	83.7%	82.6%	79.6%	82%	68.6%
Net sales ¹	519,732	541,751	514,746	646,262	691,190	852,091	961,725	1,012,430
EBITDA ¹	7,987	9,570	10,975	15,825	17,216	21,552	25,156	27,827
EBIT ¹	4,725	6,669	7,463	11,817	12,713	16,123	19,109	21,198
Net income ¹	6,538	6,129	6,131	7,267	8,696	10,578	12,743	13,669
Net Debt ¹	28,957	19,246	18,453	43,438	34,220	54,919	67,052	-
Reference price ²	24.95	26.25	52.80	50.10	42.90	61.80	61.80	61.80
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	20.95x	0.32x	12.84x	3.8%	6.87B
QUANTA COMPUTER INC.	12.3x	0.36x	10.5x	5.83%	34.79B
ADVANTECH CO., LTD.	35.02x	5.45x	27.74x	2.12%	15.14B
COMPAL ELECTRONICS, INC.	17.83x	0.18x	7.84x	3.47%	4.86B
ACER INCORPORATED	18.08x	0.25x	10.62x	4.86%	2.69B
GETAC HOLDINGS CORPORATION	12.93x	1.39x	7.36x	6.06%	2.2B
Average	19.52x	1.33x	12.81x	4.36%	11.09B
Weighted average by Cap.	19.02x	1.53x	14.37x	4.57%