|
End-of-day quote
Taipei Exchange
2026-10-30
|
5-day change | 1st Jan Change | ||
| 447.00 TWD | -6.29% |
|
-0.67% | +37.33% |
Company Valuation: LuxNet Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,663 | 5,268 | 19,057 | 26,478 | 45,843 | 63,634 | - |
| Change | - | 97.78% | 261.76% | 38.94% | 73.14% | 38.81% | - |
| Enterprise Value (EV) 1 | 2,703 | 5,057 | 17,225 | 23,350 | 44,024 | 59,912 | 63,634 |
| Change | - | 87.09% | 240.62% | 35.56% | 88.54% | 36.09% | 6.21% |
| P/E | -9.05x | 19.4x | 43.1x | 49.6x | 61.3x | 60.5x | 31.6x |
| PBR | 1.99x | 3.72x | 6.68x | 7.79x | 11.9x | 11.8x | - |
| PEG | - | -0x | 0.7x | 3.7x | 1.5x | 1.5x | 0.3x |
| Capitalization / Revenue | 3.08x | 4x | 6.45x | 7.67x | 10.5x | 10.7x | 5.77x |
| EV / Revenue | 3.12x | 3.84x | 5.83x | 6.77x | 10x | 10.1x | 5.77x |
| EV / EBITDA | -41.9x | 13.1x | 32x | 41.9x | 54.5x | 42.8x | 24.1x |
| EV / EBIT | -13.1x | 18.5x | 38.9x | 48.2x | 59.7x | 47x | 25.5x |
| EV / FCF | -57.1x | 20.2x | 38.1x | 34.5x | 186x | 59.3x | - |
| FCF Yield | -1.75% | 4.95% | 2.62% | 2.9% | 0.54% | 1.69% | - |
| Dividend per Share 2 | - | - | 1.43 | - | 2.18 | 4 | - |
| Rate of return | - | - | 0.99% | - | 0.67% | 0.89% | - |
| EPS 2 | -2.22 | 2.05 | 3.34 | 3.79 | 5.31 | 7.39 | 14.13 |
| Distribution rate | - | - | 42.8% | - | 41.1% | 54.1% | - |
| Net sales 1 | 866 | 1,319 | 2,956 | 3,451 | 4,385 | 5,943 | 11,031 |
| EBITDA 1 | -64.52 | 384.7 | 538.4 | 556.7 | 807.7 | 1,401 | 2,640 |
| EBIT 1 | -205.6 | 273.5 | 443 | 484.6 | 737.2 | 1,275 | 2,493 |
| Net income 1 | -285 | 270.8 | 442.4 | 533.3 | 764.2 | 1,073 | 2,051 |
| Net Debt 1 | 39.42 | -211 | -1,832 | -3,128 | -1,820 | -3,722 | - |
| Reference price 2 | 20.10 | 39.80 | 144.00 | 188.00 | 325.50 | 447.00 | 447.00 |
| Nbr of stocks (in thousands) | 132,511 | 132,358 | 132,340 | 140,840 | 140,840 | 142,359 | - |
| Announcement Date | 3/17/22 | 3/27/23 | 3/25/24 | 3/13/25 | 3/5/26 | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 60.49x | 10.08x | 42.76x | 0.89% | 1.95B | |
| 25.46x | 5.7x | 14.76x | 1.63% | 411B | |
| 44.26x | 15.58x | 31.23x | -.--% | 213B | |
| 15.43x | 0.59x | 10.48x | 3.03% | 134B | |
| 18.31x | 5.86x | 13.69x | 0.78% | 97.36B | |
| 39.35x | 11.65x | 25.98x | -.--% | 76.15B | |
| 35.57x | 6.88x | 19.95x | 0.98% | 81.35B | |
| 26.33x | 6.23x | 19.69x | 1.51% | 52.54B | |
| 42.62x | 1.97x | 12.41x | 1.95% | 48.94B | |
| 55.3x | 7.16x | 31.68x | -.--% | 45.48B | |
| Average | 36.31x | 7.17x | 22.26x | 1.08% | 116.24B | |
| Weighted average by Cap. | 30.75x | 7.34x | 19.13x | 1.21% |
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
- 4979 Stock
- Valuation LuxNet Corporation
Select your edition
All financial news and data tailored to specific country editions
