|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,390.00 TWD | +10.00% |
|
-5.93% | +20.18% |
| 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 | 1,001,682 | - | - |
| Change | - | -28.52% | 128.98% | 52.59% | 71.18% | 20.18% | - | - |
| Enterprise Value (EV) 1 | 202,977 | 122,556 | 288,916 | 446,199 | 823,691 | 1,000,255 | 1,029,436 | 1,030,318 |
| Change | - | -39.62% | 135.74% | 54.44% | 84.6% | 21.44% | 2.92% | 0.09% |
| P/E | 22.6x | 9.9x | 26.5x | 20.7x | 16.3x | 15.2x | 10.6x | 8.58x |
| PBR | 7.12x | 3.59x | 7.56x | 5.54x | 6.95x | 5.95x | 4.46x | 3.39x |
| PEG | - | 0.2x | -1.8x | 0.2x | 0x | 0.5x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.01x | 0.48x | 1.32x | 1.35x | 0.88x | 0.76x | 0.46x | 0.35x |
| EV / Revenue | 1.05x | 0.42x | 1.19x | 1.24x | 0.87x | 0.76x | 0.47x | 0.36x |
| EV / EBITDA | 17x | 6.59x | 17.1x | 14.8x | 12.4x | 10.9x | 7.92x | 6.22x |
| EV / EBIT | 17.8x | 6.87x | 18.2x | 15.9x | 12.9x | 11.6x | 8.27x | 6.49x |
| EV / FCF | -13.8x | 4.2x | 15.9x | -18.7x | -66.2x | 20.6x | -507x | 28.1x |
| FCF Yield | -7.25% | 23.8% | 6.29% | -5.35% | -1.51% | 4.84% | -0.2% | 3.56% |
| Dividend per Share 2 | 25 | 49.64 | 41.86 | 73.68 | 139.6 | 181.6 | 250.4 | 327 |
| Rate of return | 2.24% | 6.23% | 2.29% | 2.81% | 3.11% | 3.37% | 4.65% | 6.07% |
| EPS 2 | 49.28 | 80.49 | 68.88 | 126.6 | 275.1 | 355.4 | 508.4 | 628.3 |
| Distribution rate | 50.7% | 61.7% | 60.8% | 58.2% | 50.8% | 51.1% | 49.3% | 52% |
| Net sales 1 | 192,626 | 292,876 | 241,901 | 360,541 | 950,663 | 1,310,715 | 2,196,342 | 2,845,828 |
| EBITDA 1 | 11,935 | 18,596 | 16,873 | 30,103 | 66,608 | 91,356 | 130,057 | 165,620 |
| EBIT 1 | 11,387 | 17,834 | 15,871 | 28,099 | 63,918 | 86,340 | 124,470 | 158,775 |
| Net income 1 | 8,648 | 14,175 | 12,044 | 22,776 | 51,118 | 66,797 | 94,613 | 116,286 |
| Net Debt 1 | 8,029 | -16,792 | -30,168 | -40,704 | -9,805 | -1,427 | 27,754 | 28,636 |
| Reference price 2 | 1,115.00 | 797.00 | 1,825.00 | 2,620.00 | 4,485.00 | 5,390.00 | 5,390.00 | 5,390.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.17x | 0.76x | 10.87x | 3.37% | 31.02B | |
| 11.04x | 0.58x | 9.49x | -.--% | 18.37B | |
| 27.27x | 0.53x | 20.4x | 0.36% | 15.61B | |
| 9.82x | 0.27x | 3.5x | 6.62% | 744M | |
| 23.93x | - | - | - | 58.05M | |
| Average | 17.45x | 0.53x | 11.06x | 2.59% | 13.16B | |
| Weighted average by Cap. | 16.83x | 0.65x | 12.66x | 1.75% |
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
