|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.30 TWD | -0.64% |
|
-2.92% | +5.67% |
| 06-10 | Wellell to Merge Units to Streamline German Operations | MT |
| 05-14 | Wellell Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: Wellell Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2,901 | 2,967 | 2,967 | 2,916 | 2,513 | 2,225 |
| Change | - | 2.26% | 0% | -1.7% | -13.84% | -11.45% |
| Enterprise Value (EV) 1 | 2,709 | 2,914 | 2,917 | 2,522 | 2,038 | 1,635 |
| Change | - | 7.57% | 0.1% | -13.55% | -19.17% | -19.78% |
| P/E Ratio | 27.9x | 29.1x | 18.5x | 19.3x | 21.8x | 18.5x |
| PBR | 1.38x | 1.44x | 1.34x | 1.25x | 1.04x | 0.88x |
| PEG | - | -14.99x | 0.3x | -3.41x | -0.9x | 4.22x |
| Capitalization / Revenue | 1.45x | 1.25x | 1.11x | 1.1x | 1.05x | 0.93x |
| EV / Revenue | 1.35x | 1.23x | 1.1x | 0.95x | 0.85x | 0.68x |
| EV / EBITDA | 15.4x | 14.9x | 10.6x | 8.85x | 9.13x | 6.52x |
| EV / EBIT | 27.4x | 27.9x | 15.8x | 13x | 15.5x | 10.8x |
| EV / FCF | 15x | -25.7x | -70.6x | 6.64x | 15.4x | 11.8x |
| FCF Yield | 6.68% | -3.89% | -1.42% | 15.1% | 6.48% | 8.45% |
| Dividend per Share 2 | 0.55 | 0.55 | 0.85 | 0.8 | 0.8 | - |
| Rate of return | 1.91% | 1.87% | 2.89% | 2.77% | 3.21% | - |
| EPS 2 | 1.03 | 1.01 | 1.59 | 1.5 | 1.14 | 1.19 |
| Distribution rate | 53.4% | 54.5% | 53.5% | 53.3% | 70.2% | - |
| Net sales 1 | 2,004 | 2,374 | 2,664 | 2,647 | 2,387 | 2,404 |
| EBITDA 1 | 175.8 | 195.5 | 275.6 | 284.8 | 223.3 | 250.8 |
| EBIT 1 | 98.94 | 104.3 | 184.9 | 194.2 | 131.7 | 150.8 |
| Net income 1 | 104.6 | 102.2 | 161.4 | 152.2 | 115.2 | 121.1 |
| Net Debt 1 | -192.3 | -52.8 | -50.01 | -394.8 | -474.5 | -590.2 |
| Reference price 2 | 28.75 | 29.40 | 29.40 | 28.90 | 24.90 | 22.05 |
| Nbr of stocks (in thousands) | 100,912 | 100,912 | 100,912 | 100,912 | 100,912 | 100,912 |
| Announcement Date | 3/31/21 | 3/31/22 | 3/31/23 | 3/15/24 | 3/17/25 | 3/17/26 |
1TWD in Million2TWD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 74.36M | |
| 19.25x | 0.88x | 10.36x | -.--% | 9.26B | |
| 12.36x | 0.22x | 4.73x | 2.86% | 1.22B | |
| 17.06x | 1.22x | 9.27x | 2.87% | 965M | |
| -3.63x | 0.69x | 5.21x | 0.08% | 255M | |
| Average | 11.26x | 0.75x | 7.39x | 1.45% | 2.35B | |
| Weighted average by Cap. | 17.85x | 0.84x | 9.57x | 0.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4106 Stock
- Valuation Wellell Inc.
Select your edition
All financial news and data tailored to specific country editions
