Valuation Wiwynn Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-10-14			5-day change	1st Jan Change
2,115.00 ^TWD	-3.64%		-5.58%	+40.66%

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	1,178,807	-	-
Change	-	-28.52%	128.98%	52.59%	71.18%	41.43%	-	-
Enterprise Value (EV) ¹	202,977	122,556	288,916	446,199	823,691	1,183,418	1,200,487	1,191,031
Change	-	-39.62%	135.74%	54.44%	84.6%	43.67%	1.44%	-0.79%
P/E	22.6x	9.9x	26.5x	20.7x	16.3x	17.1x	11.4x	9.45x
PBR	7.12x	3.59x	7.56x	5.54x	6.95x	7.13x	5.17x	3.88x
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	0.88x	0.49x	0.38x
EV / Revenue	1.05x	0.42x	1.19x	1.24x	0.87x	0.88x	0.5x	0.38x
EV / EBITDA	17x	6.59x	17.1x	14.8x	12.4x	12.5x	8.43x	6.63x
EV / EBIT	17.8x	6.87x	18.2x	15.9x	12.9x	13.2x	8.96x	7.06x
EV / FCF	-13.8x	4.2x	15.9x	-18.7x	-66.2x	31.5x	406x	50.4x
FCF Yield	-7.25%	23.8%	6.29%	-5.35%	-1.51%	3.18%	0.25%	1.98%
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%	3.02%	4.37%	5.4%
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	2,115.00	2,115.00	2,115.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WIWYNN CORPORATION	17.13x	0.88x	12.49x	3.02%	36.61B
DELL TECHNOLOGIES INC.	20.77x	1.76x	13.86x	0.5%	323B
SANDISK CORPORATION	6.46x	3.48x	4.31x	-.--%	205B
SEAGATE TECHNOLOGY HOLDINGS PLC	20.67x	8.29x	14.77x	0.42%	162B
WESTERN DIGITAL CORPORATION	18.62x	6.82x	13.06x	0.16%	136B
HEWLETT PACKARD ENTERPRISE COMPANY	22.34x	2.09x	10.72x	0.9%	83.78B
EVERPURE, INC.	145.13x	9.01x	39.71x	-.--%	47.15B
LENOVO GROUP LIMITED	17.31x	0.42x	7.61x	1.88%	48.05B
NETAPP, INC.	28.53x	5.15x	15.58x	0.95%	43.64B
ASIA VITAL COMPONENTS CO., LTD.	31.88x	5.6x	19.07x	1.32%	40.42B
Average	32.88x	4.35x	15.12x	0.91%	112.66B
Weighted average by Cap.	23.64x	4.14x	12.94x	0.55%