|
End-of-day quote
Taiwan S.E.
2026-10-16
|
5-day change | 1st Jan Change | ||
| 210.00 TWD | +0.96% |
|
-2.55% | +53.28% |
| 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 |
Company Valuation: WT Microelectronics Co., Ltd.
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 | 266,823 | - | - |
| Change | - | -7.93% | 84.91% | 23.03% | 25.26% | 73.46% | - | - |
| Enterprise Value (EV) 1 | 58,631 | 105,777 | 109,890 | 181,857 | 174,939 | 317,426 | 325,924 | 214,820 |
| Change | - | 80.41% | 3.89% | 65.49% | -3.8% | 81.45% | 2.68% | -34.09% |
| P/E | 7.54x | 7.1x | 26.5x | 13.7x | 11.9x | 7.7x | 6.73x | 5.15x |
| PBR | - | 1x | 1.4x | 1.19x | 1.47x | 1.91x | 1.64x | 1.53x |
| PEG | - | -0.6x | -0.5x | 0.2x | 0.3x | 0x | 0.5x | 0.2x |
| Capitalization / Revenue | - | 0.09x | 0.17x | 0.13x | 0.13x | 0.11x | 0.09x | 0.07x |
| EV / Revenue | - | 0.19x | 0.18x | 0.19x | 0.15x | 0.13x | 0.11x | 0.06x |
| EV / EBITDA | - | 8.66x | 12.6x | 10.9x | 7.73x | 6.17x | 5.49x | 2.84x |
| EV / EBIT | - | 8.98x | 13.4x | 11.9x | 8.38x | 6.51x | 5.59x | 2.91x |
| EV / FCF | - | -16.7x | 2.69x | 4.31x | 11x | 15.4x | 29.1x | 9.49x |
| FCF Yield | - | -6% | 37.1% | 23.2% | 9.11% | 6.51% | 3.44% | 10.5% |
| Dividend per Share 2 | - | - | 4.24 | - | 15.3 | 13.53 | 18.7 | 20.48 |
| Rate of return | - | - | 3.77% | - | 11.2% | 6.44% | 8.91% | 9.75% |
| EPS 2 | 9.75 | 8.61 | 4.24 | 8.05 | 11.5 | 27.26 | 31.22 | 40.81 |
| Distribution rate | - | - | 100% | - | 133% | 49.6% | 59.9% | 50.2% |
| Net sales 1 | - | 571,197 | 594,519 | 959,432 | 1,177,949 | 2,370,198 | 3,043,834 | 3,841,858 |
| EBITDA 1 | - | 12,221 | 8,756 | 16,671 | 22,637 | 51,446 | 59,382 | 75,735 |
| EBIT 1 | - | 11,783 | 8,200 | 15,264 | 20,882 | 48,744 | 58,346 | 73,799 |
| Net income 1 | 7,923 | 7,631 | 4,012 | 9,112 | 13,544 | 36,365 | 41,015 | 55,700 |
| Net Debt 1 | - | 51,793 | 10,068 | 59,051 | 21,112 | 50,603 | 59,101 | -52,003 |
| Reference price 2 | 73.50 | 61.10 | 112.50 | 110.00 | 137.00 | 210.00 | 210.00 | 210.00 |
| 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 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.7x | 0.13x | 6.17x | 6.44% | 8.22B | |
| 21.41x | 12.22x | 18.42x | 0.35% | 5,171B | |
| 22.01x | 10.78x | 14.61x | 1.11% | 1,934B | |
| 35.53x | 15.04x | 22.1x | 0.79% | 1,569B | |
| 5.08x | 3.08x | 3.43x | 0.08% | 994B | |
| 92.31x | 16.71x | 63.34x | -.--% | 863B | |
| 3.59x | 2.17x | 2.63x | 0.28% | 695B | |
| -38.9x | 7.81x | 21.78x | -.--% | 472B | |
| 181.61x | 39.42x | 80.42x | -.--% | 243B | |
| Average | 36.71x | 11.93x | 25.88x | 1.01% | 1,328B | |
| Weighted average by Cap. | 26.96x | 11.71x | 20.75x | 0.46% |
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
- 3036 Stock
- Valuation WT Microelectronics Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
