|
End-of-day quote
Taiwan S.E.
2026-10-08
|
5-day change | 1st Jan Change | ||
| 57.50 TWD | -1.03% |
|
-3.36% | +34.03% |
| 09-30 | Taiwan Approves 10 Major Investment Proposals | MT |
| 09-22 | Inventec Unit to Buy THB2.4 Billion Production Equipment, Facilities | MT |
Company Valuation: Inventec Corporation
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 | 206,280 | - | - |
| Change | - | 5.21% | 101.14% | -5.11% | -14.37% | 34.03% | - | - |
| Enterprise Value (EV) 1 | 118,464 | 113,417 | 207,872 | 223,170 | 188,123 | 263,385 | 266,156 | 272,804 |
| Change | - | -4.26% | 83.28% | 7.36% | -15.7% | 40.01% | 1.05% | 2.5% |
| P/E | 13.8x | 15.4x | 31.1x | 24.7x | 17.7x | 15.6x | 13x | 11.4x |
| PBR | 1.57x | 1.58x | 3.12x | 2.52x | 2.02x | 2.71x | 2.42x | 2.35x |
| PEG | - | -2.53x | - | 1.3x | 0.9x | 0.3x | 0.7x | 0.8x |
| Capitalization / Revenue | 0.17x | 0.17x | 0.37x | 0.28x | 0.22x | 0.2x | 0.17x | 0.16x |
| EV / Revenue | 0.23x | 0.21x | 0.4x | 0.35x | 0.27x | 0.26x | 0.22x | 0.21x |
| EV / EBITDA | 14.8x | 11.9x | 18.9x | 14.1x | 10.9x | 11.4x | 9.01x | 8.23x |
| EV / EBIT | 25.1x | 17x | 27.9x | 18.9x | 14.8x | 14.7x | 11.3x | 10.4x |
| EV / FCF | -7.72x | 6.57x | 31.3x | -17.7x | 38.2x | -5.76x | -40.9x | -51.8x |
| FCF Yield | -12.9% | 15.2% | 3.2% | -5.65% | 2.62% | -17.4% | -2.45% | -1.93% |
| Dividend per Share 2 | 1.4 | 1.5 | 1.5 | 1.7 | 2 | 2.633 | 3.323 | 3.525 |
| Rate of return | 5.61% | 5.71% | 2.84% | 3.39% | 4.66% | 4.58% | 5.78% | 6.13% |
| 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% | 71.3% | 75.3% | 70.1% |
| Net sales 1 | 519,732 | 541,751 | 514,746 | 646,262 | 691,190 | 1,010,590 | 1,183,272 | 1,300,524 |
| EBITDA 1 | 7,987 | 9,570 | 10,975 | 15,825 | 17,216 | 23,063 | 29,526 | 33,155 |
| EBIT 1 | 4,725 | 6,669 | 7,463 | 11,817 | 12,713 | 17,909 | 23,492 | 26,191 |
| 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 | 57,105 | 59,876 | 66,524 |
| Reference price 2 | 24.95 | 26.25 | 52.80 | 50.10 | 42.90 | 57.50 | 57.50 | 57.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.73x | 0.26x | 11.51x | 4.53% | 6.54B | |
| 23.67x | 1.99x | 15.71x | 0.44% | 368B | |
| 7.79x | 4.34x | 5.39x | -.--% | 248B | |
| 23.37x | 9.5x | 16.79x | 0.37% | 184B | |
| 20.75x | 7.69x | 14.76x | 0.15% | 152B | |
| 25.52x | 2.35x | 12.04x | 0.79% | 95.7B | |
| 19.1x | 0.49x | 8.89x | 1.67% | 55.57B | |
| 157.47x | 9.75x | 42.96x | -.--% | 50.87B | |
| 34.09x | 6.01x | 20.45x | 1.23% | 43.67B | |
| 30.27x | 5.47x | 16.57x | 0.89% | 46.31B | |
| Average | 35.78x | 4.79x | 16.51x | 1.01% | 125B | |
| Weighted average by Cap. | 26.07x | 4.79x | 14.41x | 0.43% |
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
- 2356 Stock
- Valuation Inventec Corporation
Select your edition
All financial news and data tailored to specific country editions
