Valuation Wistron Corporation

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-07-09			5-day change	1st Jan Change
144.50 ^TWD	-1.37%		-9.12%	-3.99%

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

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	459,570	-	-
Change	-	0.95%	234.66%	7.23%	59.35%	-3.99%	-	-
Enterprise Value (EV) ¹	177,741	157,562	331,857	350,029	664,748	721,648	767,329	768,533
Change	-	-11.35%	110.62%	5.48%	89.91%	8.56%	6.33%	0.16%
P/E	8.01x	7.66x	24.2x	17x	17.9x	10.3x	8.02x	6.21x
PBR	1.06x	0.89x	2.77x	2.45x	2.7x	2.04x	1.7x	1.34x
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	0.13x	0.1x	0.08x
EV / Revenue	0.21x	0.16x	0.38x	0.33x	0.3x	0.21x	0.17x	0.14x
EV / EBITDA	6.94x	4.05x	8.35x	6.97x	7.27x	4.94x	4.15x	3.45x
EV / EBIT	10.9x	5.74x	12.1x	8.98x	8.46x	5.58x	4.81x	3.92x
EV / FCF	-5.55x	-	9.41x	66.9x	-4.57x	-386x	-768x	72.2x
FCF Yield	-18%	-	10.6%	1.49%	-21.9%	-0.26%	-0.13%	1.39%
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%	-	4.76%	6.22%	7.53%
EPS ²	3.64	3.84	4.08	6.11	8.4	14	18.02	23.29
Distribution rate	60.4%	-	63.7%	62.2%	-	49.1%	49.9%	46.7%
Net sales ¹	862,082	984,619	867,057	1,049,256	2,186,523	3,510,103	4,488,583	5,460,069
EBITDA ¹	25,594	38,947	39,735	50,225	91,491	146,022	184,768	222,667
EBIT ¹	16,369	27,472	27,390	38,979	78,553	129,234	159,607	196,044
Net income ¹	10,468	11,162	11,472	17,446	27,408	44,251	57,238	73,363
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	144.50	144.50	144.50
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

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.($)
WISTRON CORPORATION	10.32x	0.21x	4.94x	4.76%	14.32B
DELL TECHNOLOGIES INC.	25.14x	1.74x	15.99x	0.57%	281B
SEAGATE TECHNOLOGY HOLDINGS PLC	69.48x	17.25x	46.95x	0.32%	206B
HEWLETT PACKARD ENTERPRISE COMPANY	22.02x	1.75x	9.21x	1.17%	64.28B
LENOVO GROUP LIMITED	16.89x	0.36x	6.55x	1.95%	38.73B
ASIA VITAL COMPONENTS CO., LTD.	24.76x	3.96x	15.42x	1.63%	28.72B
KING SLIDE WORKS CO., LTD.	41.31x	22.57x	31.31x	1.27%	24.5B
DAWNING INFORMATION INDUSTRY CO., LTD.	58.78x	-	-	0.42%	23.2B
HP INC.	10.69x	0.47x	5.8x	4.95%	22.15B
TD SYNNEX CORPORATION	15.83x	0.3x	8.81x	0.77%	20.11B
Average	29.52x	5.40x	16.11x	1.78%	72.3B
Weighted average by Cap.	37.67x	6.94x	23.71x	0.91%