Valuation WNC Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-09-02			5-day change	1st Jan Change
245.50 ^TWD	-1.41%		+1.45%	+147.98%

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	118,739	-	-
Change	-	0.16%	142.92%	-11.36%	-28.16%	147.75%	-	-
Enterprise Value (EV) ¹	36,405	30,983	79,361	67,109	45,945	128,317	125,695	131,960
Change	-	-14.89%	156.15%	-15.44%	-31.54%	179.28%	-2.04%	4.98%
P/E	25.2x	10.6x	18.1x	19.3x	15.8x	17.6x	15.6x	10.6x
PBR	1.82x	-	2.47x	2.09x	1.4x	3x	2.72x	2.44x
PEG	-	0x	1.1x	-1.1x	-1.3x	0x	1.2x	0.2x
Capitalization / Revenue	0.46x	0.33x	0.71x	0.61x	0.43x	0.74x	0.69x	0.54x
EV / Revenue	0.54x	0.33x	0.74x	0.61x	0.42x	0.8x	0.73x	0.59x
EV / EBITDA	14.9x	6.16x	11.7x	10.6x	6.78x	11.7x	9.86x	8.75x
EV / EBIT	41.3x	9.57x	17x	18.1x	12.2x	15.6x	13.6x	11x
EV / FCF	-6.08x	-	19.3x	9.16x	7.31x	404x	11.3x	-
FCF Yield	-16.4%	-	5.18%	10.9%	13.7%	0.25%	8.88%	-
Dividend per Share ²	2.1	-	6	-	-	9.135	10.87	13.28
Rate of return	2.69%	-	3.85%	-	-	3.72%	4.43%	5.41%
EPS ²	3.1	7.43	8.6	7.11	6.27	13.93	15.78	23.1
Distribution rate	67.7%	-	69.8%	-	-	65.6%	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	8,206	9,254	12,041
Net income ¹	1,232	3,122	3,803	3,451	3,063	6,708	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	245.50	245.50	245.50
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	17.87x	0.81x	11.81x	3.67%	3.74B
ONDAS INC.	26.32x	5.64x	-25.24x	-	4.34B
EVERTZ TECHNOLOGIES LIMITED	17.58x	2.07x	10.21x	5.51%	840M
EVS BROADCAST EQUIPMENT SA	9.62x	1.35x	5.33x	4.1%	449M
APPEAR ASA	12.34x	1.31x	5.45x	-	174M
KVH INDUSTRIES, INC.	43.31x	-	-	-	131M
GENASYS INC.	-13.65x	-	-	-	64.9M
Average	16.20x	2.23x	1.51x	4.43%	1.39B
Weighted average by Cap.	21.27x	3.15x	-5.61x	4.01%