|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 258.50 TWD | +2.17% |
|
+0.58% | +161.11% |
| 07-09 | WNC's Revenue Shoots Up 84% in June | MT |
| 06-30 | E Sun Securities Upgrades WNC Corp. to Buy from Neutral; Price Target is NT$335 | MT |
Company Valuation: WNC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 30,932 | 30,983 | 75,261 | 66,715 | 47,926 | 125,027 | - | - |
| Change | - | 0.16% | 142.92% | -11.36% | -28.16% | 160.87% | - | - |
| Enterprise Value (EV) 1 | 36,405 | 30,983 | 79,361 | 67,109 | 45,945 | 123,617 | 122,976 | 133,603 |
| Change | - | -14.89% | 156.15% | -15.44% | -31.54% | 169.05% | -0.52% | 8.64% |
| P/E | 25.2x | 10.6x | 18.1x | 19.3x | 15.8x | 22.2x | 17.6x | 13.1x |
| PBR | 1.82x | - | 2.47x | 2.09x | 1.4x | 3.32x | 2.92x | 2.68x |
| PEG | - | 0x | 1.1x | -1.1x | -1.3x | 0.3x | 0.7x | 0.4x |
| Capitalization / Revenue | 0.46x | 0.33x | 0.71x | 0.61x | 0.43x | 0.94x | 0.81x | 0.65x |
| EV / Revenue | 0.54x | 0.33x | 0.74x | 0.61x | 0.42x | 0.92x | 0.79x | 0.7x |
| EV / EBITDA | 14.9x | 6.16x | 11.7x | 10.6x | 6.78x | 12.6x | 10.6x | 9.69x |
| EV / EBIT | 41.3x | 9.57x | 17x | 18.1x | 12.2x | 18.1x | 14.3x | 12.4x |
| EV / FCF | -6.08x | - | 19.3x | 9.16x | 7.31x | 29.7x | 23.3x | - |
| FCF Yield | -16.4% | - | 5.18% | 10.9% | 13.7% | 3.37% | 4.29% | - |
| Dividend per Share 2 | 2.1 | - | 6 | - | - | 7.959 | 9.908 | 11.99 |
| Rate of return | 2.69% | - | 3.85% | - | - | 3.08% | 3.83% | 4.64% |
| EPS 2 | 3.1 | 7.43 | 8.6 | 7.11 | 6.27 | 11.62 | 14.7 | 19.68 |
| Distribution rate | 67.7% | - | 69.8% | - | - | 68.5% | 67.4% | 60.9% |
| Net sales 1 | 67,230 | 95,257 | 106,709 | 110,213 | 110,251 | 133,690 | 154,943 | 191,649 |
| EBITDA 1 | 2,439 | 5,028 | 6,756 | 6,354 | 6,773 | 9,843 | 11,631 | 13,789 |
| EBIT 1 | 880.7 | 3,238 | 4,671 | 3,713 | 3,768 | 6,829 | 8,585 | 10,797 |
| Net income 1 | 1,232 | 3,122 | 3,803 | 3,451 | 3,063 | 5,589 | 7,062 | 9,439 |
| Net Debt 1 | 5,473 | - | 4,100 | 394.5 | -1,981 | -1,410 | -2,051 | 8,576 |
| Reference price 2 | 78.00 | 78.40 | 156.00 | 137.50 | 99.00 | 258.50 | 258.50 | 258.50 |
| Nbr of stocks (in thousands) | 396,559 | 395,185 | 482,444 | 485,199 | 484,103 | 483,664 | - | - |
| Announcement Date | 1/18/22 | 3/10/23 | 3/11/24 | 2/26/25 | 3/13/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.77x | 0.9x | 12.29x | 3.15% | 3.77B | |
| 16.44x | 6.08x | -34.98x | - | 4.56B | |
| 19.2x | 2.27x | 11.18x | 5.05% | 883M | |
| 8.61x | 1.2x | 4.62x | 4.44% | 414M | |
| 10.78x | 1.18x | 4.86x | - | 181M | |
| 57.88x | - | - | - | 181M | |
| 50.56x | - | - | - | 76.74M | |
| Average | 26.46x | 2.32x | -0.41x | 4.21% | 1.44B | |
| Weighted average by Cap. | 19.26x | 3.45x | -10.24x | 3.58% |
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
- 6285 Stock
- Valuation WNC Corporation
Select your edition
All financial news and data tailored to specific country editions
