Company Valuation: WITS Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 5,513 9,549 8,282 8,997 8,858 -
Change - 73.2% -13.28% 8.64% -1.55% -
Enterprise Value (EV) 5,513 9,549 8,282 8,997 8,858 8,858
Change - 73.2% -13.28% 8.64% -1.55% 0%
P/E 10.1x - 18.2x 14.6x 10.9x 9.58x
PBR - 2.71x - - - -
PEG - - - 0.4x 0.3x 0.7x
Capitalization / Revenue - 1.08x 0.81x 0.78x 0.61x 0.54x
EV / Revenue - 0x 0x 0x 0.61x 0.54x
EV / EBITDA - - 0x 0x 8.22x 7.38x
EV / EBIT - 0x 0x 0x 9.05x 7.99x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 8.19 - 6.25 8.45 11.43 12.99
Distribution rate - - - - - -
Net sales 1 - 8,841 10,265 11,604 14,537 16,426
EBITDA 1 - - 551.1 786.2 1,078 1,200
EBIT 1 - 606.6 463.9 708 979 1,109
Net income 1 554.2 - 454.8 618.1 836 949
Net Debt - - - - - -
Reference price 2 82.70 132.00 113.50 123.00 124.50 124.50
Nbr of stocks (in thousands) 66,668 72,344 72,965 73,147 71,147 -
Announcement Date 3/6/23 3/5/24 3/6/25 3/6/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.76x - - - 276M
26.55x8.93x15.85x1.05% 24.86B
20.84x3.84x9.66x1.31% 19.59B
25.24x0.8x7.9x1.42% 13.1B
20.13x0.77x10.23x2.89% 8.47B
16.21x1.46x8.12x1.24% 5.23B
21.78x1.55x10.3x2.29% 4.48B
76.63x2.95x51.81x0.61% 2.32B
39.3x1x17.32x0.53% 1.78B
17.46x - - - 1.57B
Average 27.49x 2.66x 16.40x 1.42% 8.17B
Weighted average by Cap. 24.86x 4.23x 12.69x 1.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 4953 Stock
  4. Valuation WITS Corp.