Valuation Wiwynn Corporation Taipei Exchange

Stocks

End-of-day quote Taipei Exchange 2019-03-26			5-day change	1st Jan Change
384.00 ^TWD	+0.57%		-0.13%	-

09-18	Wall Street's Relief Has Limits
09-18	Sometimes markets like a good whipping too

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	1,192,741	-	-
Change	-	-28.52%	128.98%	52.59%	71.18%	43.1%	-	-
Enterprise Value (EV) ¹	202,977	122,556	288,916	446,199	823,691	1,195,815	1,217,490	1,210,060
Change	-	-39.62%	135.74%	54.44%	84.6%	45.18%	1.81%	-0.61%
P/E	22.6x	9.9x	26.5x	20.7x	16.3x	17.6x	11.8x	9.58x
PBR	7.12x	3.59x	7.56x	5.54x	6.95x	7.22x	5.22x	3.94x
PEG	-	0.2x	-1.8x	0.2x	0x	0.6x	0.2x	0.4x
Capitalization / Revenue	1.01x	0.48x	1.32x	1.35x	0.88x	0.89x	0.51x	0.39x
EV / Revenue	1.05x	0.42x	1.19x	1.24x	0.87x	0.9x	0.52x	0.39x
EV / EBITDA	17x	6.59x	17.1x	14.8x	12.4x	12.8x	8.68x	6.78x
EV / EBIT	17.8x	6.87x	18.2x	15.9x	12.9x	13.5x	9.23x	7.23x
EV / FCF	-13.8x	4.2x	15.9x	-18.7x	-66.2x	26x	1,348x	51.2x
FCF Yield	-7.25%	23.8%	6.29%	-5.35%	-1.51%	3.85%	0.07%	1.95%
Dividend per Share ²	8.381	16.64	14.03	24.7	46.8	62.63	89.8	113.8
Rate of return	2.24%	6.23%	2.29%	2.81%	3.11%	2.93%	4.2%	5.32%
EPS ²	16.52	26.98	23.09	42.43	92.22	121.7	182	223.3
Distribution rate	50.7%	61.7%	60.8%	58.2%	50.8%	51.5%	49.3%	51%
Net sales ¹	192,626	292,876	241,901	360,541	950,663	1,333,829	2,348,720	3,085,016
EBITDA ¹	11,935	18,596	16,873	30,103	66,608	93,578	140,252	178,567
EBIT ¹	11,387	17,834	15,871	28,099	63,918	88,854	131,933	167,465
Net income ¹	8,648	14,175	12,044	22,776	51,118	68,467	101,710	124,770
Net Debt ¹	8,029	-16,792	-30,168	-40,704	-9,805	3,074	24,749	17,319
Reference price ²	373.81	267.20	611.84	878.37	1,503.62	2,140.00	2,140.00	2,140.00
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

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.($)
WIWYNN CORPORATION	17.59x	0.9x	12.78x	2.93%	37.47B
SUPER MICRO COMPUTER, INC.	9.95x	0.43x	5.5x	-.--%	25.68B
INSPUR ELECTRONIC INFORMATION INDUSTRY CO., LTD.	18.49x	0.52x	14.62x	0.24%	15.75B
ASROCK INCORPORATION	11.39x	0.29x	3.34x	5.74%	823M
Average	14.36x	0.54x	9.06x	2.23%	19.93B
Weighted average by Cap.	15.24x	0.67x	10.70x	1.48%