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 8,466 -
Change - 73.2% -13.28% 8.64% -5.9% -
Enterprise Value (EV) 5,513 9,549 8,282 8,997 8,466 8,466
Change - 73.2% -13.28% 8.64% -5.9% 0%
P/E 10.1x - 18.2x 14.6x 10.4x 9.16x
PBR - 2.71x - - - -
PEG - - - 0.4x 0.3x 0.7x
Capitalization / Revenue - 1.08x 0.81x 0.78x 0.58x 0.52x
EV / Revenue - 0x 0x 0x 0.58x 0.52x
EV / EBITDA - - 0x 0x 7.85x 7.06x
EV / EBIT - 0x 0x 0x 8.65x 7.63x
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 82.70 132.00 113.50 123.00 119.00 119.00
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
26.15x8.82x15.64x1.06% 24.49B
20.61x3.81x9.58x1.32% 19.37B
25.13x0.79x7.85x1.42% 13.27B
20.27x0.78x10.32x2.87% 8.57B
15.99x1.44x8x1.26% 5.14B
22.1x1.58x10.47x2.25% 4.56B
75.72x2.91x51.14x0.62% 2.34B
40.39x1.04x18.03x0.52% 1.83B
17.51x - - - 1.57B
Average 27.46x 2.64x 16.38x 1.42% 8.14B
Weighted average by Cap. 24.70x 4.15x 12.60x 1.43%

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.