Valuation Winbond Electronics Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-01	Chipmaker Winbond April net profit +21,608% Y/Y at T$7.49 billion	RE
05-26	Winbond Electronics acquires machinery equipment for T$1.26 billion	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	135,320	78,008	127,281	66,600	371,700	999,000	-	-
Change	-	-42.35%	63.16%	-47.67%	458.11%	168.77%	-	-
Enterprise Value (EV) ¹	129,926	78,008	153,199	105,708	385,105	998,158	852,852	844,082
Change	-	-39.96%	96.39%	-31%	264.31%	159.19%	-14.56%	-1.03%
P/E	9.97x	6.03x	-105x	106x	93.9x	11.4x	7.53x	6.38x
PBR	1.64x	0.83x	1.38x	0.73x	3.44x	5.11x	2.69x	2.75x
PEG	-	-1.29x	1x	-1x	0x	0x	0.1x	0.4x
Capitalization / Revenue	1.36x	0.83x	1.7x	0.82x	4.16x	4.2x	3.2x	-
EV / Revenue	1.3x	0.83x	2.04x	1.3x	4.31x	4.2x	2.74x	-
EV / EBITDA	4.32x	2.99x	15x	8.01x	21.1x	7.34x	4.49x	3.9x
EV / EBIT	7.05x	4.72x	-94x	208x	69.6x	8.53x	5.06x	4.3x
EV / FCF	6.32x	-	-15x	-17.8x	82.2x	17.3x	5.35x	-
FCF Yield	15.8%	-	-6.65%	-5.61%	1.22%	5.79%	18.7%	-
Dividend per Share ²	1	-	-	-	-	4.51	5.758	6.96
Rate of return	2.94%	-	-	-	-	2.03%	2.59%	3.14%
EPS ²	3.41	3.25	-0.29	0.14	0.88	19.5	29.49	34.78
Distribution rate	29.3%	-	-	-	-	23.1%	19.5%	20%
Net sales ¹	99,570	94,530	75,006	81,610	89,406	237,877	311,721	-
EBITDA ¹	30,084	26,084	10,226	13,194	18,217	135,961	189,736	216,531
EBIT ¹	18,428	16,535	-1,630	507.5	5,534	117,072	168,399	196,354
Net income ¹	13,595	12,927	-1,147	601	3,962	86,789	129,081	-
Net Debt ¹	-5,394	-	25,918	39,108	13,405	-841.6	-146,148	-154,918
Reference price ²	34.00	19.60	30.45	14.80	82.60	222.00	222.00	222.00
Nbr of stocks (in thousands)	3,980,000	3,980,000	4,180,000	4,500,000	4,500,000	4,500,000	-	-
Announcement Date	2/11/22	2/17/23	2/7/24	4/15/25	2/12/26	-	-	-

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.($)
NVIDIA CORPORATION	22.5x	12.62x	18.81x	0.36%	5,103B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.48x	11.53x	15.73x	1.02%	1,975B
BROADCOM INC.	45.52x	18.72x	27.51x	0.64%	1,957B
SK HYNIX INC.	9.09x	5.27x	6.46x	0.19%	1,279B
MICRON TECHNOLOGY, INC.	18.68x	10.99x	13.46x	0.05%	1,279B
AMD (ADVANCED MICRO DEVICES)	98.93x	17.46x	65.88x	-.--%	876B
INTEL CORPORATION	-386.54x	11.64x	34.65x	-.--%	673B
ARM HOLDINGS PLC	360.54x	77.81x	165.07x	-.--%	469B
KIOXIA HOLDINGS CORPORATION	114.18x	26.63x	54.11x	-.--%	368B
Average	34.15x	21.41x	44.63x	0.25%	1,553B
Weighted average by Cap.	23.27x	15.31x	27.53x	0.39%