Valuation Inventec Corporation

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-06-18			5-day change	1st Jan Change
67.70 ^TWD	+0.30%		+3.52%	+57.81%

05-22	AMD ramping up Taiwan capacity as global CPU market tightens	RE
05-21	AMD plans to invest over $10 billion across Taiwan's AI sector	RE

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	242,872	-	-
Change	-	5.21%	101.14%	-5.11%	-14.37%	57.81%	-	-
Enterprise Value (EV) ¹	118,464	113,417	207,872	223,170	188,123	298,747	312,257	242,872
Change	-	-4.26%	83.28%	7.36%	-15.7%	58.8%	4.52%	-22.22%
P/E	13.8x	15.4x	31.1x	24.7x	17.7x	23.1x	19.9x	17.8x
PBR	1.57x	1.58x	3.12x	2.52x	2.02x	3.32x	3.22x	2.62x
PEG	-	-2.53x	-	1.3x	0.9x	1.1x	1.2x	1.5x
Capitalization / Revenue	0.17x	0.17x	0.37x	0.28x	0.22x	0.29x	0.26x	0.25x
EV / Revenue	0.23x	0.21x	0.4x	0.35x	0.27x	0.35x	0.33x	0.25x
EV / EBITDA	14.8x	11.9x	18.9x	14.1x	10.9x	14x	12.8x	9.03x
EV / EBIT	25.1x	17x	27.9x	18.9x	14.8x	18.7x	17x	12x
EV / FCF	-7.72x	6.57x	31.3x	-17.7x	38.2x	-17x	1,161x	-
FCF Yield	-12.9%	15.2%	3.2%	-5.65%	2.62%	-5.87%	0.09%	-
Dividend per Share ²	1.4	1.5	1.5	1.7	2	2.34	2.794	2.42
Rate of return	5.61%	5.71%	2.84%	3.39%	4.66%	3.46%	4.13%	3.57%
EPS ²	1.81	1.7	1.7	2.03	2.42	2.936	3.407	3.81
Distribution rate	77.3%	88.2%	88.2%	83.7%	82.6%	79.7%	82%	63.5%
Net sales ¹	519,732	541,751	514,746	646,262	691,190	842,804	941,876	982,327
EBITDA ¹	7,987	9,570	10,975	15,825	17,216	21,315	24,473	26,910
EBIT ¹	4,725	6,669	7,463	11,817	12,713	15,946	18,357	20,321
Net income ¹	6,538	6,129	6,131	7,267	8,696	10,531	12,220	13,669
Net Debt ¹	28,957	19,246	18,453	43,438	34,220	55,875	69,385	-
Reference price ²	24.95	26.25	52.80	50.10	42.90	67.70	67.70	67.70
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	23.06x	0.35x	14.02x	3.46%	7.69B
QUANTA COMPUTER INC.	15.9x	0.45x	13.01x	4.56%	45.86B
ADVANTECH CO., LTD.	31.71x	4.87x	25.08x	2.38%	13.57B
COMPAL ELECTRONICS, INC.	18.51x	0.19x	8.38x	3.67%	5.2B
ACER INCORPORATED	20.72x	0.34x	11.89x	4.1%	3.27B
GETAC HOLDINGS CORPORATION	11.56x	1.24x	6.49x	6.81%	2.01B
Average	20.24x	1.24x	13.14x	4.16%	12.93B
Weighted average by Cap.	19.64x	1.21x	14.70x	4.05%