|
End-of-day quote
Taipei Exchange
2026-10-06
|
5-day change | 1st Jan Change | ||
| 128.00 TWD | -2.66% |
|
+5.79% | +315.58% |
| 09-11 | Wafer Works' Major Shareholder to Further Reduce Company Stake | MT |
| 09-07 | Wafer Works (Shanghai) Launches Stock Ownership Program | MT |
Company Valuation: Wafer Works Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 21,866 | 46,247 | 22,070 | 23,464 | 15,535 | 17,673 |
| Change | - | 111.5% | -52.28% | 6.31% | -33.79% | 13.76% |
| Enterprise Value (EV) 1 | 26,082 | 47,622 | 22,779 | 25,222 | 12,414 | 22,079 |
| Change | - | 82.58% | -52.17% | 10.73% | -50.78% | 77.85% |
| P/E | 42.4x | 42.5x | 10.3x | 41.4x | 3,692x | 342x |
| PBR | 2.41x | 4.04x | 1.71x | 1.96x | 1.03x | 1.17x |
| PEG | - | 0.4x | 0.1x | -0.6x | -37.2x | 0x |
| Capitalization / Revenue | 2.95x | 4.47x | 1.74x | 2.34x | 1.78x | 1.8x |
| EV / Revenue | 3.51x | 4.61x | 1.8x | 2.51x | 1.42x | 2.25x |
| EV / EBITDA | 14.1x | 14.4x | 4.68x | 8.58x | 6.22x | 9.2x |
| EV / EBIT | 35.5x | 23.9x | 6.83x | 18.5x | 52.1x | 39x |
| EV / FCF | -15.8x | -242x | 24.4x | 64.7x | -6.52x | -5.39x |
| FCF Yield | -6.35% | -0.41% | 4.09% | 1.55% | -15.3% | -18.6% |
| Dividend per Share 2 | 1.1 | 1.35 | 2.496 | 0.65 | - | - |
| Rate of return | 2.57% | 1.58% | 6.12% | 1.5% | - | - |
| EPS 2 | 1.01 | 2.012 | 3.95 | 1.045 | 0.00734 | 0.09 |
| Distribution rate | 109% | 67.1% | 63.2% | 62.2% | - | - |
| Net sales 1 | 7,422 | 10,341 | 12,677 | 10,048 | 8,721 | 9,817 |
| EBITDA 1 | 1,853 | 3,318 | 4,867 | 2,938 | 1,996 | 2,399 |
| EBIT 1 | 734.3 | 1,990 | 3,334 | 1,366 | 238.4 | 566.7 |
| Net income 1 | 518.7 | 1,051 | 2,165 | 568.8 | 4.033 | 51.9 |
| Net Debt 1 | 4,216 | 1,375 | 708.9 | 1,759 | -3,120 | 4,406 |
| Reference price 2 | 42.80 | 85.50 | 40.80 | 43.30 | 27.10 | 30.80 |
| Nbr of stocks (in thousands) | 510,898 | 540,898 | 540,934 | 541,884 | 573,244 | 573,797 |
| Announcement Date | 6/3/21 | 3/30/22 | 3/16/23 | 3/29/24 | 3/18/25 | 3/26/26 |
1TWD in Million2TWD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 2.46B | |
| 23.89x | 13.67x | 20.61x | 0.32% | 5,769B | |
| 23.93x | 11.78x | 15.96x | 1.05% | 2,103B | |
| 39.19x | 16.56x | 24.33x | 0.72% | 1,730B | |
| 14.48x | 8.89x | 10.69x | 0.05% | 1,202B | |
| 110.29x | 20.01x | 75.94x | -.--% | 1,031B | |
| 5.22x | 3.4x | 4.11x | 0.19% | 1T | |
| -50.2x | 10.01x | 27.89x | -.--% | 611B | |
| 241.48x | 52.66x | 107.43x | -.--% | 324B | |
| Average | 51.04x | 17.12x | 35.87x | 0.29% | 1,530B | |
| Weighted average by Cap. | 31.94x | 13.81x | 24.81x | 0.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 6182 Stock
- Valuation Wafer Works Corporation
Select your edition
All financial news and data tailored to specific country editions
