|
End-of-day quote
Taiwan S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 626.00 TWD | +3.99% |
|
+7.93% | +171.00% |
| 09-16 | CMC Magnetics Acquires NT$360 Million Yageo Shares | MT |
| 09-08 | Yageo's Sales Soar 52% in August | MT |
Company Valuation: Yageo Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 235,875 | 188,191 | 250,238 | 278,103 | 475,028 | 1,286,366 | - | - |
| Change | - | -20.22% | 32.97% | 11.14% | 70.81% | 170.8% | - | - |
| Enterprise Value (EV) 1 | 276,677 | 231,851 | 315,202 | 358,196 | 541,838 | 1,338,934 | 1,298,814 | 1,268,579 |
| Change | - | -16.2% | 35.95% | 13.64% | 51.27% | 147.11% | -3% | -2.33% |
| P/E | 10.6x | 10.4x | 14.3x | 14.2x | 20.1x | 30.6x | 19.4x | 13.7x |
| PBR | 2.97x | 1.55x | 1.83x | 1.71x | 2.78x | 6.37x | 4.96x | 4.18x |
| PEG | - | -0.4x | -4.38x | 1.58x | 1x | 0.4x | 0.3x | 0.3x |
| Capitalization / Revenue | 2.21x | 1.55x | 2.33x | 2.29x | 3.57x | 6.98x | 5.2x | 4.18x |
| EV / Revenue | 2.6x | 1.91x | 2.93x | 2.94x | 4.08x | 7.27x | 5.25x | 4.12x |
| EV / EBITDA | 7.92x | 6.32x | 11x | 11x | 13.7x | 21.8x | 13.8x | 9.59x |
| EV / EBIT | 9.52x | 8x | 15.4x | 15.3x | 18.2x | 26.4x | 15.6x | 10.7x |
| EV / FCF | 19.6x | 11.3x | 21.6x | 14.6x | 21.8x | 48x | 21.9x | 15.5x |
| FCF Yield | 5.11% | 8.87% | 4.63% | 6.84% | 4.58% | 2.08% | 4.56% | 6.46% |
| Dividend per Share 2 | 2.629 | 2.092 | 4.185 | 5 | 6 | 8.091 | 12.76 | 18.69 |
| Rate of return | 2.09% | 2.22% | 3.35% | 3.7% | 2.6% | 1.29% | 2.04% | 2.98% |
| EPS 2 | 11.91 | 9.041 | 8.746 | 9.532 | 11.51 | 20.45 | 32.28 | 45.68 |
| Distribution rate | 22.1% | 23.1% | 47.8% | 52.5% | 52.1% | 39.6% | 39.5% | 40.9% |
| Net sales 1 | 106,539 | 121,087 | 107,609 | 121,667 | 132,930 | 184,268 | 247,580 | 307,846 |
| EBITDA 1 | 34,950 | 36,676 | 28,760 | 32,609 | 39,635 | 61,485 | 94,112 | 132,302 |
| EBIT 1 | 29,074 | 28,988 | 20,472 | 23,386 | 29,801 | 50,809 | 83,150 | 118,849 |
| Net income 1 | 22,903 | 22,730 | 17,469 | 19,356 | 23,634 | 41,552 | 65,524 | 89,786 |
| Net Debt 1 | 40,802 | 43,660 | 64,964 | 80,093 | 66,811 | 52,568 | 12,448 | -17,788 |
| Reference price 2 | 126.05 | 94.36 | 124.91 | 135.25 | 231.00 | 626.00 | 626.00 | 626.00 |
| Nbr of stocks (in thousands) | 1,871,260 | 1,994,301 | 2,003,308 | 2,056,215 | 2,056,398 | 2,054,898 | - | - |
| Announcement Date | 3/17/22 | 3/29/23 | 2/29/24 | 3/25/25 | 2/26/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.61x | 7.27x | 21.78x | 1.29% | 40.38B | |
| 34.12x | 6.35x | 19.36x | 0.66% | 214B | |
| 61.15x | 7.63x | 26.14x | 0.71% | 141B | |
| 34.41x | 12.23x | 22.34x | 0.8% | 123B | |
| 13.47x | 0.31x | 6.78x | 3.73% | 111B | |
| 41.96x | 6.89x | 22.53x | 0.83% | 97.72B | |
| 75.33x | 8.08x | 37.26x | 0.19% | 86.45B | |
| 25.33x | 9.09x | 18.46x | 0.5% | 80.89B | |
| 45.53x | 6.37x | 24x | 0.01% | 66B | |
| 20.27x | 3.41x | 13.04x | 1.32% | 63.8B | |
| Average | 38.22x | 6.76x | 21.17x | 1% | 102.51B | |
| Weighted average by Cap. | 38.92x | 6.85x | 21.04x | 1% |
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
- 2327 Stock
- Valuation Yageo Corporation
Select your edition
All financial news and data tailored to specific country editions
