Valuation Wistron Corporation

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-07-17			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

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

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	10.02x	0.2x	4.8x	4.95%	13.64B
DELL TECHNOLOGIES INC.	22.91x	1.6x	14.86x	0.63%	256B
SEAGATE TECHNOLOGY HOLDINGS PLC	60.22x	14.95x	40.64x	0.37%	178B
HEWLETT PACKARD ENTERPRISE COMPANY	20.79x	1.67x	8.77x	1.24%	60.68B
LENOVO GROUP LIMITED	14.8x	0.31x	5.72x	2.24%	33.89B
ASIA VITAL COMPONENTS CO., LTD.	22.8x	3.7x	14.3x	1.75%	26.62B
KING SLIDE WORKS CO., LTD.	39.51x	21.54x	29.88x	1.32%	23.2B
HP INC.	10.96x	0.48x	5.92x	4.83%	22.72B
TD SYNNEX CORPORATION	15.27x	0.29x	8.53x	0.79%	19.4B
DAWNING INFORMATION INDUSTRY CO., LTD.	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%