|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 139.00 TWD | -5.12% |
|
-3.81% | -7.64% |
| 07-15 | Wistron Unit to Carry Out Building Improvements | MT |
| 07-14 | Wistron Signs VND1.77 Trillion Construction Contract in Vietnam | MT |
Company Valuation: Wistron Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 82,917 | 83,704 | 280,126 | 300,384 | 478,652 | 442,077 | - | - |
| Change | - | 0.95% | 234.66% | 7.23% | 59.35% | -7.64% | - | - |
| Enterprise Value (EV) 1 | 177,741 | 157,562 | 331,857 | 350,029 | 664,748 | 704,155 | 749,837 | 751,041 |
| Change | - | -11.35% | 110.62% | 5.48% | 89.91% | 5.93% | 6.49% | 0.16% |
| P/E | 8.01x | 7.66x | 24.2x | 17x | 17.9x | 10x | 7.88x | 6.1x |
| PBR | 1.06x | 0.89x | 2.77x | 2.45x | 2.7x | 1.96x | 1.62x | 1.25x |
| PEG | - | 1.39x | 3.87x | 0.3x | 0.5x | 0.2x | 0.3x | 0.2x |
| Capitalization / Revenue | 0.1x | 0.09x | 0.32x | 0.29x | 0.22x | 0.12x | 0.1x | 0.08x |
| EV / Revenue | 0.21x | 0.16x | 0.38x | 0.33x | 0.3x | 0.2x | 0.16x | 0.13x |
| EV / EBITDA | 6.94x | 4.05x | 8.35x | 6.97x | 7.27x | 4.8x | 4.09x | 3.39x |
| EV / EBIT | 10.9x | 5.74x | 12.1x | 8.98x | 8.46x | 5.42x | 4.64x | 3.7x |
| EV / FCF | -5.55x | - | 9.41x | 66.9x | -4.57x | -377x | -750x | 70.5x |
| FCF Yield | -18% | - | 10.6% | 1.49% | -21.9% | -0.27% | -0.13% | 1.42% |
| Dividend per Share 2 | 2.2 | - | 2.6 | 3.799 | - | 6.876 | 8.994 | 10.88 |
| Rate of return | 7.55% | - | 2.64% | 3.65% | - | 4.95% | 6.47% | 7.82% |
| EPS 2 | 3.64 | 3.84 | 4.08 | 6.11 | 8.4 | 13.87 | 17.63 | 22.79 |
| Distribution rate | 60.4% | - | 63.7% | 62.2% | - | 49.6% | 51% | 47.7% |
| Net sales 1 | 862,082 | 984,619 | 867,057 | 1,049,256 | 2,186,523 | 3,541,094 | 4,557,857 | 5,651,234 |
| EBITDA 1 | 25,594 | 38,947 | 39,735 | 50,225 | 91,491 | 146,674 | 183,286 | 221,705 |
| EBIT 1 | 16,369 | 27,472 | 27,390 | 38,979 | 78,553 | 129,828 | 161,447 | 202,787 |
| Net income 1 | 10,468 | 11,162 | 11,472 | 17,446 | 27,408 | 43,742 | 56,074 | 71,795 |
| Net Debt 1 | 94,824 | 73,858 | 51,731 | 49,645 | 186,096 | 262,078 | 307,759 | 308,964 |
| Reference price 2 | 29.15 | 29.40 | 98.60 | 104.00 | 150.50 | 139.00 | 139.00 | 139.00 |
| Nbr of stocks (in thousands) | 2,844,483 | 2,847,078 | 2,841,037 | 2,888,304 | 3,180,412 | 3,180,412 | - | - |
| Announcement Date | 1/18/22 | 3/15/23 | 3/12/24 | 3/3/25 | 3/13/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.02x | 0.2x | 4.8x | 4.95% | 13.64B | |
| 22.91x | 1.6x | 14.86x | 0.63% | 256B | |
| 60.22x | 14.95x | 40.64x | 0.37% | 178B | |
| 20.79x | 1.67x | 8.77x | 1.24% | 60.68B | |
| 14.8x | 0.31x | 5.72x | 2.24% | 33.89B | |
| 22.8x | 3.7x | 14.3x | 1.75% | 26.62B | |
| 39.51x | 21.54x | 29.88x | 1.32% | 23.2B | |
| 10.96x | 0.48x | 5.92x | 4.83% | 22.72B | |
| 15.27x | 0.29x | 8.53x | 0.79% | 19.4B | |
| 48.06x | - | - | 0.51% | 18.97B | |
| Average | 26.53x | 4.97x | 14.83x | 1.86% | 65.34B | |
| Weighted average by Cap. | 32.87x | 5.99x | 20.83x | 1.01% |
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
- 3231 Stock
- Valuation Wistron Corporation
Select your edition
All financial news and data tailored to specific country editions
