Valuation Wiwynn Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-10-13			5-day change	1st Jan Change
2,195.00 ^TWD	-3.52%		-4.15%	+45.98%

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	1,223,395	-	-
Change	-	-28.52%	128.98%	52.59%	71.18%	46.78%	-	-
Enterprise Value (EV) ¹	202,977	122,556	288,916	446,199	823,691	1,228,006	1,245,076	1,235,619
Change	-	-39.62%	135.74%	54.44%	84.6%	49.09%	1.39%	-0.76%
P/E	22.6x	9.9x	26.5x	20.7x	16.3x	17.8x	11.8x	9.8x
PBR	7.12x	3.59x	7.56x	5.54x	6.95x	7.4x	5.37x	4.03x
PEG	-	0.2x	-1.8x	0.2x	0x	0.5x	0.2x	0.5x
Capitalization / Revenue	1.01x	0.48x	1.32x	1.35x	0.88x	0.91x	0.51x	0.39x
EV / Revenue	1.05x	0.42x	1.19x	1.24x	0.87x	0.91x	0.52x	0.4x
EV / EBITDA	17x	6.59x	17.1x	14.8x	12.4x	13x	8.75x	6.87x
EV / EBIT	17.8x	6.87x	18.2x	15.9x	12.9x	13.7x	9.29x	7.33x
EV / FCF	-13.8x	4.2x	15.9x	-18.7x	-66.2x	32.7x	421x	52.3x
FCF Yield	-7.25%	23.8%	6.29%	-5.35%	-1.51%	3.06%	0.24%	1.91%
Dividend per Share ²	8.381	16.64	14.03	24.7	46.8	63.86	92.47	114.2
Rate of return	2.24%	6.23%	2.29%	2.81%	3.11%	2.91%	4.21%	5.2%
EPS ²	16.52	26.98	23.09	42.43	92.22	123.5	186.1	223.9
Distribution rate	50.7%	61.7%	60.8%	58.2%	50.8%	51.7%	49.7%	51%
Net sales ¹	192,626	292,876	241,901	360,541	950,663	1,347,184	2,389,061	3,116,968
EBITDA ¹	11,935	18,596	16,873	30,103	66,608	94,717	142,357	179,777
EBIT ¹	11,387	17,834	15,871	28,099	63,918	89,518	134,042	168,599
Net income ¹	8,648	14,175	12,044	22,776	51,118	70,112	104,403	125,400
Net Debt ¹	8,029	-16,792	-30,168	-40,704	-9,805	4,611	21,680	12,224
Reference price ²	373.81	267.20	611.84	878.37	1,503.62	2,195.00	2,195.00	2,195.00
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	18.43x	0.94x	13.44x	2.81%	39.68B
DELL TECHNOLOGIES INC.	23.58x	1.98x	15.65x	0.44%	367B
SANDISK CORPORATION	6.84x	3.72x	4.62x	-.--%	218B
SEAGATE TECHNOLOGY HOLDINGS PLC	21.79x	8.76x	15.53x	0.4%	171B
WESTERN DIGITAL CORPORATION	19.81x	7.3x	13.97x	0.15%	145B
HEWLETT PACKARD ENTERPRISE COMPANY	24.9x	2.3x	11.78x	0.81%	93.36B
EVERPURE, INC.	160.05x	9.92x	43.73x	-.--%	51.75B
LENOVO GROUP LIMITED	18.42x	0.45x	8.12x	1.77%	51.12B
NETAPP, INC.	30.71x	5.56x	16.82x	0.88%	46.98B
ASIA VITAL COMPONENTS CO., LTD.	32.55x	5.73x	19.49x	1.29%	41.58B
Average	35.71x	4.67x	16.31x	0.85%	122.51B
Weighted average by Cap.	25.97x	4.40x	14.15x	0.51%