|
End-of-day quote
Taiwan S.E.
2026-09-04
|
5-day change | 1st Jan Change | ||
| 198.00 TWD | +5.04% |
|
+11.24% | +31.56% |
| 08-14 | Wistron's Unit to Acquire NT$1.07 Billion Equipment | MT |
| 08-05 | Wistron Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
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 | 629,650 | - | - |
| Change | - | 0.95% | 234.66% | 7.23% | 59.35% | 31.55% | - | - |
| Enterprise Value (EV) 1 | 177,741 | 157,562 | 331,857 | 350,029 | 664,748 | 1,100,650 | 1,049,203 | 1,012,446 |
| Change | - | -11.35% | 110.62% | 5.48% | 89.91% | 65.57% | -4.67% | -3.5% |
| P/E | 8.01x | 7.66x | 24.2x | 17x | 17.9x | 12.2x | 8.55x | 6.44x |
| PBR | 1.06x | 0.89x | 2.77x | 2.45x | 2.7x | 2.83x | 2.14x | 1.65x |
| PEG | - | 1.39x | 3.87x | 0.3x | 0.5x | 0.1x | 0.2x | 0.2x |
| Capitalization / Revenue | 0.1x | 0.09x | 0.32x | 0.29x | 0.22x | 0.16x | 0.11x | 0.08x |
| EV / Revenue | 0.21x | 0.16x | 0.38x | 0.33x | 0.3x | 0.27x | 0.18x | 0.13x |
| EV / EBITDA | 6.94x | 4.05x | 8.35x | 6.97x | 7.27x | 6.76x | 4.9x | 3.39x |
| EV / EBIT | 10.9x | 5.74x | 12.1x | 8.98x | 8.46x | 7.61x | 5.28x | 3.87x |
| EV / FCF | -5.55x | - | 9.41x | 66.9x | -4.57x | -34x | -34.7x | 14.1x |
| FCF Yield | -18% | - | 10.6% | 1.49% | -21.9% | -2.94% | -2.88% | 7.09% |
| Dividend per Share 2 | 2.2 | - | 2.6 | 3.799 | - | 9.413 | 11.31 | 14.82 |
| Rate of return | 7.55% | - | 2.64% | 3.65% | - | 4.75% | 5.71% | 7.48% |
| EPS 2 | 3.64 | 3.84 | 4.08 | 6.11 | 8.4 | 16.21 | 23.16 | 30.75 |
| Distribution rate | 60.4% | - | 63.7% | 62.2% | - | 58.1% | 48.8% | 48.2% |
| Net sales 1 | 862,082 | 984,619 | 867,057 | 1,049,256 | 2,186,523 | 4,047,182 | 5,911,767 | 7,731,136 |
| EBITDA 1 | 25,594 | 38,947 | 39,735 | 50,225 | 91,491 | 162,810 | 214,076 | 298,840 |
| EBIT 1 | 16,369 | 27,472 | 27,390 | 38,979 | 78,553 | 144,688 | 198,717 | 261,381 |
| Net income 1 | 10,468 | 11,162 | 11,472 | 17,446 | 27,408 | 52,319 | 75,666 | 101,353 |
| 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 | 198.00 | 198.00 | 198.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.22x | 0.27x | 6.76x | 4.75% | 19.9B | |
| 21.43x | 1.84x | 14.56x | 0.48% | 339B | |
| 24.74x | 9.98x | 17.69x | 0.35% | 192B | |
| 18.41x | 1.79x | 9.08x | 1.09% | 69.03B | |
| 17.61x | 0.45x | 8.16x | 1.82% | 51.26B | |
| 34.77x | 6.07x | 20.67x | 1.19% | 44.29B | |
| 39.9x | 24.48x | 30.32x | 1.12% | 41.75B | |
| 13.15x | 0.58x | 7.05x | 3.67% | 29.43B | |
| 13.27x | 0.7x | 10.4x | 5.07% | 24.06B | |
| 28.66x | 2.96x | 19.08x | 2.57% | 22.09B | |
| Average | 22.42x | 4.91x | 14.38x | 2.21% | 83.3B | |
| Weighted average by Cap. | 22.79x | 4.90x | 15.10x | 1.06% |
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
