|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 159.00 TWD | +0.32% |
|
+3.92% | +5.65% |
| 06-02 | Jensen Huang: Nvidia can fuel AI growth despite supply constraints | RE |
| 06-01 | Aspeed: The Small Chip Essential to the World's Supercomputers |  |
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 | 505,686 | - | - |
| Change | - | 0.95% | 234.66% | 7.23% | 59.35% | 5.65% | - | - |
| Enterprise Value (EV) 1 | 177,741 | 157,562 | 331,857 | 350,029 | 664,748 | 757,595 | 784,431 | 759,866 |
| Change | - | -11.35% | 110.62% | 5.48% | 89.91% | 13.97% | 3.54% | -3.13% |
| P/E | 8.01x | 7.66x | 24.2x | 17x | 17.9x | 11.4x | 8.92x | 6.99x |
| PBR | 1.06x | 0.89x | 2.77x | 2.45x | 2.7x | 2.27x | 1.91x | 1.53x |
| PEG | - | 1.39x | 3.87x | 0.3x | 0.5x | 0.2x | 0.3x | 0.3x |
| Capitalization / Revenue | 0.1x | 0.09x | 0.32x | 0.29x | 0.22x | 0.14x | 0.11x | 0.09x |
| EV / Revenue | 0.21x | 0.16x | 0.38x | 0.33x | 0.3x | 0.22x | 0.18x | 0.14x |
| EV / EBITDA | 6.94x | 4.05x | 8.35x | 6.97x | 7.27x | 5.19x | 4.27x | 3.47x |
| EV / EBIT | 10.9x | 5.74x | 12.1x | 8.98x | 8.46x | 5.89x | 4.95x | 3.96x |
| EV / FCF | -5.55x | - | 9.41x | 66.9x | -4.57x | -406x | -785x | 71.4x |
| FCF Yield | -18% | - | 10.6% | 1.49% | -21.9% | -0.25% | -0.13% | 1.4% |
| Dividend per Share 2 | 2.2 | - | 2.6 | 3.799 | - | 6.967 | 9.095 | 11.12 |
| Rate of return | 7.55% | - | 2.64% | 3.65% | - | 4.38% | 5.72% | 7% |
| EPS 2 | 3.64 | 3.84 | 4.08 | 6.11 | 8.4 | 14 | 17.82 | 22.73 |
| Distribution rate | 60.4% | - | 63.7% | 62.2% | - | 49.7% | 51% | 48.9% |
| Net sales 1 | 862,082 | 984,619 | 867,057 | 1,049,256 | 2,186,523 | 3,507,582 | 4,456,945 | 5,365,819 |
| EBITDA 1 | 25,594 | 38,947 | 39,735 | 50,225 | 91,491 | 146,094 | 183,831 | 219,247 |
| EBIT 1 | 16,369 | 27,472 | 27,390 | 38,979 | 78,553 | 128,659 | 158,584 | 192,119 |
| Net income 1 | 10,468 | 11,162 | 11,472 | 17,446 | 27,408 | 44,251 | 56,739 | 71,924 |
| Net Debt 1 | 94,824 | 73,858 | 51,731 | 49,645 | 186,096 | 251,909 | 278,746 | 254,181 |
| Reference price 2 | 29.15 | 29.40 | 98.60 | 104.00 | 150.50 | 159.00 | 159.00 | 159.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.35x | 0.22x | 5.19x | 4.38% | 15.82B | |
| 22.87x | 1.59x | 14.58x | 0.63% | 255B | |
| 62.59x | 15.56x | 42.7x | 0.35% | 186B | |
| 18.71x | 1.54x | 8.08x | 1.38% | 54.6B | |
| 14.36x | 0.31x | 5.59x | 2.24% | 33.69B | |
| 29.08x | 4.72x | 18.63x | 1.39% | 33.87B | |
| 42.88x | 24.79x | 35.44x | 1.08% | 23.85B | |
| 78.47x | - | - | 0.11% | 21.66B | |
| 50.68x | - | - | 0.48% | 19.98B | |
| 9.68x | 0.44x | 5.36x | 5.47% | 20.06B | |
| Average | 34.07x | 6.14x | 16.94x | 1.75% | 66.39B | |
| Weighted average by Cap. | 36.21x | 6.67x | 22.39x | 0.97% |
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
