|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,730.00 TWD | +4.75% |
|
+24.03% | +27.76% |
| 07-22 | Nvidia Supplier Wistron Opens $700 Million Texas Site Producing AI 'Superchips' | DJ |
| 07-15 | Wiwynn's Malaysian Unit to Undertake MYR89.1 Million Building Improvements Work | 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 | 1,064,868 | - | - |
| Change | - | -28.52% | 128.98% | 52.59% | 71.18% | 27.76% | - | - |
| Enterprise Value (EV) 1 | 202,977 | 122,556 | 288,916 | 446,199 | 823,691 | 1,060,794 | 1,110,072 | 1,101,634 |
| Change | - | -39.62% | 135.74% | 54.44% | 84.6% | 28.79% | 4.65% | -0.76% |
| P/E | 22.6x | 9.9x | 26.5x | 20.7x | 16.3x | 16.5x | 11.8x | 9.85x |
| PBR | 7.12x | 3.59x | 7.56x | 5.54x | 6.95x | 6.29x | 4.79x | 3.64x |
| PEG | - | 0.2x | -1.8x | 0.2x | 0x | 0.6x | 0.3x | 0.5x |
| Capitalization / Revenue | 1.01x | 0.48x | 1.32x | 1.35x | 0.88x | 0.83x | 0.51x | 0.4x |
| EV / Revenue | 1.05x | 0.42x | 1.19x | 1.24x | 0.87x | 0.82x | 0.53x | 0.41x |
| EV / EBITDA | 17x | 6.59x | 17.1x | 14.8x | 12.4x | 11.8x | 9x | 7.09x |
| EV / EBIT | 17.8x | 6.87x | 18.2x | 15.9x | 12.9x | 12.5x | 9.36x | 7.41x |
| EV / FCF | -13.8x | 4.2x | 15.9x | -18.7x | -66.2x | 25.5x | 74.2x | 22.8x |
| FCF Yield | -7.25% | 23.8% | 6.29% | -5.35% | -1.51% | 3.93% | 1.35% | 4.38% |
| Dividend per Share 2 | 25 | 49.64 | 41.86 | 73.68 | 139.6 | 178 | 237.7 | 302 |
| Rate of return | 2.24% | 6.23% | 2.29% | 2.81% | 3.11% | 3.11% | 4.15% | 5.27% |
| EPS 2 | 49.28 | 80.49 | 68.88 | 126.6 | 275.1 | 346.4 | 483.7 | 581.5 |
| Distribution rate | 50.7% | 61.7% | 60.8% | 58.2% | 50.8% | 51.4% | 49.1% | 51.9% |
| Net sales 1 | 192,626 | 292,876 | 241,901 | 360,541 | 950,663 | 1,287,709 | 2,094,744 | 2,668,444 |
| EBITDA 1 | 11,935 | 18,596 | 16,873 | 30,103 | 66,608 | 89,682 | 123,318 | 155,382 |
| EBIT 1 | 11,387 | 17,834 | 15,871 | 28,099 | 63,918 | 84,876 | 118,576 | 148,598 |
| Net income 1 | 8,648 | 14,175 | 12,044 | 22,776 | 51,118 | 65,686 | 91,078 | 109,382 |
| Net Debt 1 | 8,029 | -16,792 | -30,168 | -40,704 | -9,805 | -4,074 | 45,204 | 36,767 |
| Reference price 2 | 1,115.00 | 797.00 | 1,825.00 | 2,620.00 | 4,485.00 | 5,730.00 | 5,730.00 | 5,730.00 |
| Nbr of stocks (in thousands) | 174,841 | 174,841 | 174,841 | 185,841 | 185,841 | 185,841 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.54x | 0.82x | 11.83x | 3.11% | 32.92B | |
| 13x | 0.61x | 9.94x | -.--% | 19.47B | |
| 32.39x | 0.63x | 24.13x | 0.3% | 18.5B | |
| 10.42x | 0.29x | 3.82x | 6.24% | 789M | |
| 24.6x | - | - | - | 59.55M | |
| Average | 19.39x | 0.59x | 12.43x | 2.41% | 14.35B | |
| Weighted average by Cap. | 19.61x | 0.71x | 14.40x | 1.57% |
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
- Valuation Wiwynn Corporation
Select your edition
All financial news and data tailored to specific country editions
