|
End-of-day quote
Taiwan S.E.
2026-10-27
|
5-day change | 1st Jan Change | ||
| 433.50 TWD | -1.03% |
|
-0.34% | +52.11% |
Company Valuation: VisEra Technologies Company Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 158,076 | 61,052 | 87,508 | 97,511 | 90,716 | 137,983 | - | - |
| Change | - | -61.38% | 43.33% | 11.43% | -6.97% | 52.1% | - | - |
| Enterprise Value (EV) 1 | 158,076 | 61,052 | 79,423 | 85,788 | 80,882 | 129,664 | 129,833 | 129,864 |
| Change | - | -61.38% | 30.09% | 8.01% | -5.72% | 60.31% | 0.13% | 0.02% |
| P/E | 74.4x | - | 245x | 56.4x | 71.3x | 70.7x | 59.3x | 52.2x |
| PBR | - | 3.61x | 5.26x | 5.4x | 4.92x | 7.07x | 6.48x | 6.2x |
| PEG | - | - | - | 0x | -2.7x | 1.3x | 3.1x | 3.8x |
| Capitalization / Revenue | - | 6.73x | 12.1x | 9.75x | 10.1x | 13.8x | 11.9x | 11.4x |
| EV / Revenue | - | 6.73x | 11x | 8.58x | 9.05x | 13x | 11.2x | 10.7x |
| EV / EBITDA | - | - | 23.5x | 17.5x | 21.2x | 29.5x | 25.8x | 26.8x |
| EV / EBIT | - | 29.5x | 286x | 42.7x | 60.6x | 61.2x | 50.3x | 45.6x |
| EV / FCF | - | - | 160x | 24.2x | 43.4x | 103x | 136x | 171x |
| FCF Yield | - | - | 0.62% | 4.13% | 2.3% | 0.97% | 0.74% | 0.58% |
| Dividend per Share 2 | - | - | 2 | 3 | 3 | 4.154 | 5.25 | 4.572 |
| Rate of return | - | - | 0.72% | 0.98% | 1.05% | 0.96% | 1.21% | 1.05% |
| EPS 2 | 7.24 | - | 1.13 | 5.45 | 4 | 6.133 | 7.307 | 8.312 |
| Distribution rate | - | - | 177% | 55% | 75% | 67.7% | 71.8% | 55% |
| Net sales 1 | - | 9,077 | 7,237 | 10,002 | 8,938 | 10,002 | 11,572 | 12,152 |
| EBITDA 1 | - | - | 3,382 | 4,902 | 3,819 | 4,400 | 5,031 | 4,849 |
| EBIT 1 | - | 2,069 | 278.1 | 2,007 | 1,335 | 2,118 | 2,583 | 2,850 |
| Net income 1 | 2,165 | - | 356.1 | 1,739 | 1,274 | 1,951 | 2,324 | 2,646 |
| Net Debt 1 | - | - | -8,084 | -11,723 | -9,834 | -8,319 | -8,150 | -8,119 |
| Reference price 2 | 539.00 | 193.50 | 276.50 | 307.50 | 285.00 | 433.50 | 433.50 | 433.50 |
| Nbr of stocks (in thousands) | 293,277 | 315,512 | 316,484 | 317,109 | 318,302 | 318,299 | - | - |
| Announcement Date | 2/23/22 | 2/22/23 | 2/21/24 | 2/21/25 | 2/13/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 71.41x | 13.11x | 29.8x | 0.95% | 4.28B | |
| 21.6x | 12.33x | 18.59x | 0.35% | 5,216B | |
| 21.65x | 10.59x | 14.36x | 1.13% | 1,897B | |
| 35.52x | 15.06x | 22.12x | 0.79% | 1,571B | |
| 5.22x | 3.2x | 3.57x | 0.07% | 1,022B | |
| 93.08x | 16.78x | 63.65x | -.--% | 867B | |
| 3.59x | 2.2x | 2.64x | 0.26% | 700B | |
| -39.19x | 7.86x | 21.92x | -.--% | 475B | |
| 32.9x | 12.35x | 22.5x | 1.93% | 272B | |
| Average | 27.31x | 10.39x | 22.13x | 0.61% | 1,336B | |
| Weighted average by Cap. | 24.01x | 11.19x | 19.65x | 0.5% |
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
- 6789 Stock
- Valuation VisEra Technologies Company Ltd.
Select your edition
All financial news and data tailored to specific country editions
