|
End-of-day quote
LUXEMBOURG S.E.
2026-10-30
|
5-day change | 1st Jan Change | ||
| 55.50 USD | -4.31% |
|
-1.77% | +15.77% |
| 10-29 | Wiwynn Unit to Buy Equipment for $17 Million | MT |
| 10-29 | Wiwynn Unit to Spend $18 Million on Texas Building Improvements | MT |
Company Valuation: Wiwynn Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 194,947 | 139,348 | 319,084 | 486,903 | 833,496 | 1,008,813 | - | - |
| Change | - | -28.52% | 128.98% | 52.59% | 71.18% | 21.03% | - | - |
| Enterprise Value (EV) 1 | 202,977 | 122,556 | 288,916 | 446,199 | 823,691 | 1,004,559 | 1,049,157 | 1,028,351 |
| Change | - | -39.62% | 135.74% | 54.44% | 84.6% | 21.96% | 4.44% | -1.98% |
| P/E | 22.6x | 9.9x | 26.5x | 20.7x | 16.3x | 13x | 9.24x | 7.61x |
| PBR | 7.12x | 3.59x | 7.56x | 5.54x | 6.95x | 6.24x | 4.73x | 3.42x |
| PEG | - | 0.2x | -1.8x | 0.2x | 0x | 0.3x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.01x | 0.48x | 1.32x | 1.35x | 0.88x | 0.72x | 0.41x | 0.31x |
| EV / Revenue | 1.05x | 0.42x | 1.19x | 1.24x | 0.87x | 0.72x | 0.42x | 0.31x |
| EV / EBITDA | 17x | 6.59x | 17.1x | 14.8x | 12.4x | 10.1x | 7.01x | 5.48x |
| EV / EBIT | 17.8x | 6.87x | 18.2x | 15.9x | 12.9x | 10.7x | 7.4x | 5.72x |
| EV / FCF | -13.8x | 4.2x | 15.9x | -18.7x | -66.2x | 26.7x | 355x | 43.5x |
| FCF Yield | -7.25% | 23.8% | 6.29% | -5.35% | -1.51% | 3.74% | 0.28% | 2.3% |
| Dividend per Share 2 | 8.381 | 16.64 | 14.03 | 24.7 | 46.8 | 66.24 | 94.73 | 115 |
| Rate of return | 2.24% | 6.23% | 2.29% | 2.81% | 3.11% | 3.66% | 5.23% | 6.35% |
| EPS 2 | 16.52 | 26.98 | 23.09 | 42.43 | 92.22 | 139.6 | 195.9 | 237.7 |
| Distribution rate | 50.7% | 61.7% | 60.8% | 58.2% | 50.8% | 47.5% | 48.4% | 48.4% |
| Net sales 1 | 192,626 | 292,876 | 241,901 | 360,541 | 950,663 | 1,403,066 | 2,488,718 | 3,282,845 |
| EBITDA 1 | 11,935 | 18,596 | 16,873 | 30,103 | 66,608 | 99,731 | 149,691 | 187,575 |
| EBIT 1 | 11,387 | 17,834 | 15,871 | 28,099 | 63,918 | 93,963 | 141,711 | 179,641 |
| Net income 1 | 8,648 | 14,175 | 12,044 | 22,776 | 51,118 | 73,089 | 109,350 | 130,798 |
| Net Debt 1 | 8,029 | -16,792 | -30,168 | -40,704 | -9,805 | -4,254 | 40,343 | 19,538 |
| Reference price 2 | 373.81 | 267.20 | 611.84 | 878.37 | 1,503.62 | 1,810.00 | 1,810.00 | 1,810.00 |
| Nbr of stocks (in thousands) | 521,514 | 521,514 | 521,514 | 554,325 | 554,325 | 557,355 | - | - |
| Announcement Date | 2/25/22 | 2/23/23 | 2/27/24 | 2/27/25 | 2/26/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.49x | 1.48x | 11.7x | 0.6% | 270B | |
| 5.18x | 3.14x | 3.84x | -.--% | 166B | |
| 16.27x | 7.07x | 12.62x | 0.47% | 148B | |
| 15.05x | 6.25x | 11.16x | 0.18% | 137B | |
| 19.73x | 1.86x | 9.54x | 1.03% | 73.13B | |
| 130.25x | 8.05x | 35.5x | -.--% | 42.31B | |
| 25.67x | 4.59x | 13.91x | 1.05% | 39.12B | |
| 11.86x | 0.36x | 10.18x | 5.98% | 37.56B | |
| 29.77x | 5.22x | 17.82x | 1.41% | 37.23B | |
| Average | 30.14x | 4.23x | 14.03x | 1.19% | 105.54B | |
| Weighted average by Cap. | 20.59x | 3.88x | 11.56x | 0.68% |
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
- 6669 Stock
- WICOS Stock
- Valuation Wiwynn Corporation
Select your edition
All financial news and data tailored to specific country editions
