|
End-of-day quote
Taiwan S.E.
2026-10-30
|
5-day change | 1st Jan Change | ||
| 502.00 TWD | -7.55% |
|
-0.99% | +117.32% |
| 10-30 | Yageo Unit Sells 105 Million Yuan Structured Deposit | MT |
| 10-29 | Yageo Reports Higher Q3 Attributable Profit | 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 | 1,031,559 | - | - |
| Change | - | -20.22% | 32.97% | 11.14% | 70.81% | 117.16% | - | - |
| Enterprise Value (EV) 1 | 276,677 | 231,851 | 315,202 | 358,196 | 541,838 | 1,080,232 | 1,062,521 | 1,033,559 |
| Change | - | -16.2% | 35.95% | 13.64% | 51.27% | 99.36% | -1.64% | -2.73% |
| P/E | 10.6x | 10.4x | 14.3x | 14.2x | 20.1x | 24.6x | 15.2x | 10.8x |
| PBR | 2.97x | 1.55x | 1.83x | 1.71x | 2.78x | 5.08x | 3.93x | 3.28x |
| PEG | - | -0.4x | -4.38x | 1.58x | 1x | 0.3x | 0.2x | 0.3x |
| Capitalization / Revenue | 2.21x | 1.55x | 2.33x | 2.29x | 3.57x | 5.6x | 4.16x | 3.32x |
| EV / Revenue | 2.6x | 1.91x | 2.93x | 2.94x | 4.08x | 5.86x | 4.28x | 3.32x |
| EV / EBITDA | 7.92x | 6.32x | 11x | 11x | 13.7x | 17.2x | 11x | 7.48x |
| EV / EBIT | 9.52x | 8x | 15.4x | 15.3x | 18.2x | 20.9x | 12.6x | 8.55x |
| EV / FCF | 19.6x | 11.3x | 21.6x | 14.6x | 21.8x | 34.3x | 18.1x | 12.4x |
| FCF Yield | 5.11% | 8.87% | 4.63% | 6.84% | 4.58% | 2.92% | 5.53% | 8.06% |
| Dividend per Share 2 | 2.629 | 2.092 | 4.185 | 5 | 6 | 7.747 | 13.8 | 19.05 |
| Rate of return | 2.09% | 2.22% | 3.35% | 3.7% | 2.6% | 1.54% | 2.75% | 3.79% |
| EPS 2 | 11.91 | 9.041 | 8.746 | 9.532 | 11.51 | 20.43 | 32.95 | 46.27 |
| Distribution rate | 22.1% | 23.1% | 47.8% | 52.5% | 52.1% | 37.9% | 41.9% | 41.2% |
| Net sales 1 | 106,539 | 121,087 | 107,609 | 121,667 | 132,930 | 184,245 | 248,204 | 310,947 |
| EBITDA 1 | 34,950 | 36,676 | 28,760 | 32,609 | 39,635 | 62,654 | 96,850 | 138,257 |
| EBIT 1 | 29,074 | 28,988 | 20,472 | 23,386 | 29,801 | 51,572 | 84,475 | 120,817 |
| Net income 1 | 22,903 | 22,730 | 17,469 | 19,356 | 23,634 | 41,861 | 65,439 | 90,911 |
| Net Debt 1 | 40,802 | 43,660 | 64,964 | 80,093 | 66,811 | 48,674 | 30,962 | 2,000 |
| Reference price 2 | 126.05 | 94.36 | 124.91 | 135.25 | 231.00 | 502.00 | 502.00 | 502.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 24.57x | 5.86x | 17.24x | 1.54% | 31.61B | |
| 29.56x | 5.66x | 16.77x | 0.66% | 196B | |
| 31.96x | 11.61x | 20.82x | 0.87% | 120B | |
| 43.85x | 5.75x | 19.47x | 0.93% | 106B | |
| 13.18x | 0.3x | 6.62x | 3.82% | 106B | |
| 30.9x | 5.04x | 16.58x | 1.11% | 73.48B | |
| 53.36x | 6.19x | 26.4x | 0.23% | 66.07B | |
| 16.38x | 0.97x | 10.95x | 0.76% | 55.18B | |
| 12.76x | 4.46x | 9.05x | 0.99% | 41.07B | |
| 28.98x | 4.06x | 15.38x | 0.02% | 41.42B | |
| Average | 28.55x | 4.99x | 15.93x | 1.09% | 83.62B | |
| Weighted average by Cap. | 29.74x | 5.40x | 16.34x | 1.15% |
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
