|
End-of-day quote
Taiwan S.E.
2026-09-04
|
5-day change | 1st Jan Change | ||
| 562.00 TWD | +9.98% |
|
-5.86% | +143.29% |
| 08-24 | Yageo Unit Sells 80 Million Yuan Structured Deposit | MT |
| 08-14 | Yageo Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
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 | 1,154,853 | - | - |
| Change | - | -20.22% | 32.97% | 11.14% | 70.81% | 143.11% | - | - |
| Enterprise Value (EV) 1 | 276,677 | 231,851 | 315,202 | 358,196 | 541,838 | 1,207,420 | 1,167,301 | 1,137,065 |
| Change | - | -16.2% | 35.95% | 13.64% | 51.27% | 122.84% | -3.32% | -2.59% |
| P/E | 10.6x | 10.4x | 14.3x | 14.2x | 20.1x | 29x | 18.1x | 12.2x |
| PBR | 2.97x | 1.55x | 1.83x | 1.71x | 2.78x | 5.8x | 4.43x | 3.73x |
| 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 | 6.37x | 4.75x | 3.75x |
| EV / Revenue | 2.6x | 1.91x | 2.93x | 2.94x | 4.08x | 6.66x | 4.81x | 3.69x |
| EV / EBITDA | 7.92x | 6.32x | 11x | 11x | 13.7x | 20.4x | 12.8x | 8.54x |
| EV / EBIT | 9.52x | 8x | 15.4x | 15.3x | 18.2x | 24.4x | 14.4x | 9.5x |
| EV / FCF | 19.6x | 11.3x | 21.6x | 14.6x | 21.8x | 40.6x | 21.7x | 13.9x |
| FCF Yield | 5.11% | 8.87% | 4.63% | 6.84% | 4.58% | 2.46% | 4.6% | 7.21% |
| Dividend per Share 2 | 2.629 | 2.092 | 4.185 | 5 | 6 | 8.091 | 12.78 | 18.83 |
| Rate of return | 2.09% | 2.22% | 3.35% | 3.7% | 2.6% | 1.44% | 2.27% | 3.35% |
| EPS 2 | 11.91 | 9.041 | 8.746 | 9.532 | 11.51 | 19.38 | 31.06 | 45.93 |
| Distribution rate | 22.1% | 23.1% | 47.8% | 52.5% | 52.1% | 41.7% | 41.2% | 41% |
| Net sales 1 | 106,539 | 121,087 | 107,609 | 121,667 | 132,930 | 181,265 | 242,919 | 307,846 |
| EBITDA 1 | 34,950 | 36,676 | 28,760 | 32,609 | 39,635 | 59,267 | 91,223 | 133,098 |
| EBIT 1 | 29,074 | 28,988 | 20,472 | 23,386 | 29,801 | 49,393 | 81,222 | 119,646 |
| Net income 1 | 22,903 | 22,730 | 17,469 | 19,356 | 23,634 | 39,942 | 63,166 | 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 | 562.00 | 562.00 | 562.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29x | 6.66x | 20.37x | 1.44% | 36.5B | |
| 32.8x | 6.07x | 18.59x | 0.62% | 204B | |
| 13.74x | 0.31x | 6.93x | 3.66% | 113B | |
| 36.85x | 5.93x | 19.33x | 0.97% | 83.88B | |
| 24.6x | 8.63x | 18.31x | 0.5% | 80.16B | |
| 68.05x | 7.19x | 33.6x | 0.21% | 76.68B | |
| 19.37x | 1.16x | 13.21x | 0.68% | 65.42B | |
| 19.01x | 3.23x | 12.27x | 1.4% | 60.41B | |
| 38.07x | 5.36x | 20.17x | 0.02% | 55.2B | |
| 61.38x | 27.56x | 61.27x | 0.43% | 40.41B | |
| Average | 34.29x | 7.21x | 22.40x | 0.99% | 81.63B | |
| Weighted average by Cap. | 32.58x | 6.05x | 19.83x | 1.08% |
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
