|
End-of-day quote
Taiwan S.E.
2026-09-24
|
5-day change | 1st Jan Change | ||
| 184.50 TWD | +2.50% |
|
-1.07% | +22.59% |
| 09-16 | Wistron Unit Acquires $16 Million Equipment from Delta Electronics (Americas) | MT |
| 09-14 | Wistron unit Wiwynn opens new $1.6 billion Texas facility | RE |
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 | 586,720 | - | - |
| Change | - | 0.95% | 234.66% | 7.23% | 59.35% | 22.58% | - | - |
| Enterprise Value (EV) 1 | 177,741 | 157,562 | 331,857 | 350,029 | 664,748 | 1,057,719 | 1,006,272 | 969,516 |
| Change | - | -11.35% | 110.62% | 5.48% | 89.91% | 59.12% | -4.86% | -3.65% |
| P/E | 8.01x | 7.66x | 24.2x | 17x | 17.9x | 11x | 7.86x | 5.84x |
| PBR | 1.06x | 0.89x | 2.77x | 2.45x | 2.7x | 2.57x | 1.99x | 1.52x |
| PEG | - | 1.39x | 3.87x | 0.3x | 0.5x | 0x | 0.2x | 0.2x |
| Capitalization / Revenue | 0.1x | 0.09x | 0.32x | 0.29x | 0.22x | 0.14x | 0.1x | 0.07x |
| EV / Revenue | 0.21x | 0.16x | 0.38x | 0.33x | 0.3x | 0.26x | 0.17x | 0.12x |
| EV / EBITDA | 6.94x | 4.05x | 8.35x | 6.97x | 7.27x | 6.45x | 4.68x | 3.24x |
| EV / EBIT | 10.9x | 5.74x | 12.1x | 8.98x | 8.46x | 7.26x | 4.92x | 3.65x |
| EV / FCF | -5.55x | - | 9.41x | 66.9x | -4.57x | -32.6x | -33.3x | 13.5x |
| FCF Yield | -18% | - | 10.6% | 1.49% | -21.9% | -3.06% | -3% | 7.4% |
| Dividend per Share 2 | 2.2 | - | 2.6 | 3.799 | - | 8.632 | 11.35 | 14.82 |
| Rate of return | 7.55% | - | 2.64% | 3.65% | - | 4.68% | 6.15% | 8.03% |
| EPS 2 | 3.64 | 3.84 | 4.08 | 6.11 | 8.4 | 16.84 | 23.48 | 31.61 |
| Distribution rate | 60.4% | - | 63.7% | 62.2% | - | 51.3% | 48.3% | 46.9% |
| Net sales 1 | 862,082 | 984,619 | 867,057 | 1,049,256 | 2,186,523 | 4,073,354 | 6,021,158 | 7,967,749 |
| EBITDA 1 | 25,594 | 38,947 | 39,735 | 50,225 | 91,491 | 163,976 | 215,141 | 298,840 |
| EBIT 1 | 16,369 | 27,472 | 27,390 | 38,979 | 78,553 | 145,733 | 204,437 | 265,780 |
| Net income 1 | 10,468 | 11,162 | 11,472 | 17,446 | 27,408 | 55,638 | 76,736 | 104,077 |
| Net Debt 1 | 94,824 | 73,858 | 51,731 | 49,645 | 186,096 | 470,999 | 419,552 | 382,796 |
| Reference price 2 | 29.15 | 29.40 | 98.60 | 104.00 | 150.50 | 184.50 | 184.50 | 184.50 |
| Nbr of stocks (in thousands) | 2,844,483 | 2,847,078 | 2,841,037 | 2,888,304 | 3,180,412 | 3,180,052 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.96x | 0.26x | 6.45x | 4.68% | 18.46B | |
| 23.01x | 1.94x | 15.29x | 0.45% | 358B | |
| 26.71x | 10.83x | 19.2x | 0.32% | 208B | |
| 22.28x | 2.09x | 10.68x | 0.9% | 83.55B | |
| 20.19x | 0.52x | 9.43x | 1.58% | 58.76B | |
| 34.22x | 6.03x | 20.65x | 1.23% | 43.91B | |
| 35.56x | 21.72x | 26.9x | 1.25% | 37.04B | |
| 12.51x | 0.55x | 6.75x | 3.83% | 28.23B | |
| 12.34x | 0.64x | 9.62x | 5.45% | 22.27B | |
| 14.27x | 0.31x | 8.83x | 0.73% | 20.79B | |
| Average | 21.21x | 4.49x | 13.38x | 2.04% | 87.94B | |
| Weighted average by Cap. | 23.65x | 4.85x | 15.39x | 0.94% |
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
