Valuation WT Microelectronics Co., Ltd. LUXEMBOURG S.E.

Stocks

End-of-day quote LUXEMBOURG S.E. 2026-09-11			5-day change	1st Jan Change
30.20 ^USD	-0.66%		-0.66%	+38.53%

09-08	WT Microelectronics Files for Singapore Listing of $500 Million Bonds	MT
09-07	Taiwan's Wistron raises $1.5 billion in global share sale to fund raw material purchases	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	58,631	53,984	99,821	122,806	153,827	242,682	-	-
Change	-	-7.93%	84.91%	23.03%	25.26%	57.76%	-	-
Enterprise Value (EV) ¹	58,631	105,777	109,890	181,857	174,939	286,421	301,783	190,679
Change	-	80.41%	3.89%	65.49%	-3.8%	63.73%	5.36%	-36.82%
P/E	7.54x	7.1x	26.5x	13.7x	11.9x	6.97x	6.23x	-
PBR	-	1x	1.4x	1.19x	1.47x	1.68x	1.49x	1.39x
PEG	-	-0.6x	-0.5x	0.2x	0.3x	0x	0.5x	-
Capitalization / Revenue	-	0.09x	0.17x	0.13x	0.13x	0.11x	0.08x	0.06x
EV / Revenue	-	0.19x	0.18x	0.19x	0.15x	0.12x	0.1x	0.05x
EV / EBITDA	-	8.66x	12.6x	10.9x	7.73x	5.43x	5.24x	2.62x
EV / EBIT	-	8.98x	13.4x	11.9x	8.38x	5.65x	5.27x	2.67x
EV / FCF	-	-16.7x	2.69x	4.31x	11x	16x	19.3x	-
FCF Yield	-	-6%	37.1%	23.2%	9.11%	6.27%	5.18%	-
Dividend per Share ²	-	-	4.24	-	15.3	13.03	19.13	20.72
Rate of return	-	-	3.77%	-	11.2%	6.82%	10%	10.8%
EPS ²	9.75	8.61	4.24	8.05	11.5	27.4	30.65	-
Distribution rate	-	-	100%	-	133%	47.6%	62.4%	-
Net sales ¹	-	571,197	594,519	959,432	1,177,949	2,304,634	3,089,099	4,147,018
EBITDA ¹	-	12,221	8,756	16,671	22,637	52,740	57,593	72,695
EBIT ¹	-	11,783	8,200	15,264	20,882	50,715	57,274	71,463
Net income ¹	7,923	7,631	4,012	9,112	13,544	36,123	39,834	-
Net Debt ¹	-	51,793	10,068	59,051	21,112	43,739	59,101	-52,003
Reference price ²	73.50	61.10	112.50	110.00	137.00	191.00	191.00	191.00
Nbr of stocks (in thousands)	797,707	883,530	887,302	1,116,417	1,122,825	1,270,587	-	-
Announcement Date	2/24/22	2/23/23	1/31/24	2/25/25	3/3/26	-	-	-