Valuation LuxNet Corporation

Stocks

End-of-day quote Taipei Exchange 2026-09-17			5-day change	1st Jan Change
556.00 ^TWD	+1.65%		-8.85%	+70.81%

08-13	LuxNet Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	LuxNet Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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	79,152	-
Change	-	97.78%	261.76%	38.94%	73.14%	72.66%	-
Enterprise Value (EV) ¹	2,703	5,057	17,225	23,350	44,024	75,430	79,152
Change	-	87.09%	240.62%	35.56%	88.54%	71.34%	4.93%
P/E	-9.05x	19.4x	43.1x	49.6x	61.3x	75.2x	39.3x
PBR	1.99x	3.72x	6.68x	7.79x	11.9x	14.7x	-
PEG	-	-0x	0.7x	3.7x	1.5x	1.9x	0.4x
Capitalization / Revenue	3.08x	4x	6.45x	7.67x	10.5x	13.3x	7.18x
EV / Revenue	3.12x	3.84x	5.83x	6.77x	10x	12.7x	7.18x
EV / EBITDA	-41.9x	13.1x	32x	41.9x	54.5x	53.8x	30x
EV / EBIT	-13.1x	18.5x	38.9x	48.2x	59.7x	59.2x	31.7x
EV / FCF	-57.1x	20.2x	38.1x	34.5x	186x	74.7x	-
FCF Yield	-1.75%	4.95%	2.62%	2.9%	0.54%	1.34%	-
Dividend per Share ²	-	-	1.43	-	2.18	4	-
Rate of return	-	-	0.99%	-	0.67%	0.72%	-
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	556.00	556.00
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

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.($)
LUXNET CORPORATION	74.02x	12.48x	52.93x	0.73%	2.45B
CISCO SYSTEMS, INC.	26.46x	5.88x	15.24x	1.58%	425B
ARISTA NETWORKS, INC.	52.09x	18.45x	37.03x	-.--%	249B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.6x	0.83x	15.07x	2.2%	184B
ZHONGJI INNOLIGHT CO., LTD.	29.37x	9.33x	22.52x	0.42%	159B
MOTOROLA SOLUTIONS, INC.	33.32x	6.45x	19x	1.01%	76.21B
LUMENTUM HOLDINGS INC.	43.37x	12.78x	28.71x	-.--%	82.47B
NOKIA OYJ	42.24x	2.23x	14.52x	1.71%	57.08B
GARMIN LTD.	27.65x	6.24x	20.83x	1.49%	53.41B
CIENA CORPORATION	58.72x	7.6x	33.63x	-.--%	48.29B
Average	40.78x	8.23x	25.95x	0.91%	133.71B
Weighted average by Cap.	34.18x	8.33x	22.11x	1.05%