Valuation WNC Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-09-11			5-day change	1st Jan Change
222.50 ^TWD	-1.98%		-8.62%	+124.75%

08-22	Ascento, Inc. And WNC Corporation Receive Conditional Approval For Uncrewed Aircraft Systems And Routers From Federal Communications Commission	CI
08-17	WNC's Unit to Lease Kunshan Space from Wistron NeWeb	MT

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	107,615	-	-
Change	-	0.16%	142.92%	-11.36%	-28.16%	124.54%	-	-
Enterprise Value (EV) ¹	36,405	30,983	79,361	67,109	45,945	117,193	114,571	120,835
Change	-	-14.89%	156.15%	-15.44%	-31.54%	155.07%	-2.24%	5.47%
P/E	25.2x	10.6x	18.1x	19.3x	15.8x	16.7x	14.1x	9.63x
PBR	1.82x	-	2.47x	2.09x	1.4x	2.82x	2.46x	2.21x
PEG	-	0x	1.1x	-1.1x	-1.3x	0x	0.8x	0.2x
Capitalization / Revenue	0.46x	0.33x	0.71x	0.61x	0.43x	0.67x	0.62x	0.48x
EV / Revenue	0.54x	0.33x	0.74x	0.61x	0.42x	0.73x	0.66x	0.54x
EV / EBITDA	14.9x	6.16x	11.7x	10.6x	6.78x	10.6x	8.99x	8.01x
EV / EBIT	41.3x	9.57x	17x	18.1x	12.2x	14.8x	12.4x	10x
EV / FCF	-6.08x	-	19.3x	9.16x	7.31x	369x	10.3x	-
FCF Yield	-16.4%	-	5.18%	10.9%	13.7%	0.27%	9.75%	-
Dividend per Share ²	2.1	-	6	-	-	9.135	10.87	13.28
Rate of return	2.69%	-	3.85%	-	-	4.11%	4.89%	5.97%
EPS ²	3.1	7.43	8.6	7.11	6.27	13.31	15.78	23.1
Distribution rate	67.7%	-	69.8%	-	-	68.6%	68.9%	57.5%
Net sales ¹	67,230	95,257	106,709	110,213	110,251	161,153	173,290	221,918
EBITDA ¹	2,439	5,028	6,756	6,354	6,773	11,008	12,750	15,078
EBIT ¹	880.7	3,238	4,671	3,713	3,768	7,920	9,254	12,041
Net income ¹	1,232	3,122	3,803	3,451	3,063	6,406	7,597	11,099
Net Debt ¹	5,473	-	4,100	394.5	-1,981	9,578	6,956	13,220
Reference price ²	78.00	78.40	156.00	137.50	99.00	222.50	222.50	222.50
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

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.($)
WNC CORPORATION	16.71x	0.73x	10.65x	4.11%	3.4B
ONDAS INC.	27.03x	5.84x	-25.85x	-	4.13B
EVERTZ TECHNOLOGIES LIMITED	17.33x	2.04x	10.07x	5.59%	809M
EVS BROADCAST EQUIPMENT SA	9.16x	1.29x	5.15x	4.25%	439M
APPEAR ASA	10.63x	1.05x	4.35x	-	155M
KVH INDUSTRIES, INC.	45.19x	-	-	-	131M
GENASYS INC.	-15.1x	-	-	-	71.05M
Average	15.85x	2.19x	0.87x	4.65%	1.3B
Weighted average by Cap.	21.12x	3.24x	-6.64x	4.38%