Valuation Inventec Corporation

Stocks

End-of-day quote Taiwan S.E. 21/08/2026			5-day change	1st Jan Change
65.70 ^TWD	+1.86%		-6.01%	+53.15%

08-12	Macquarie Upgrades Inventec to Neutral from Underperform; Price Target is NT$63	MT
08-11	Inventec Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	89,508	94,171	189,419	179,733	153,903	235,697	-	-
Change	-	5.21%	101.14%	-5.11%	-14.37%	53.15%	-	-
Enterprise Value (EV) ¹	118,464	113,417	207,872	223,170	188,123	290,681	301,485	312,931
Change	-	-4.26%	83.28%	7.36%	-15.7%	54.52%	3.72%	3.8%
P/E	13.8x	15.4x	31.1x	24.7x	17.7x	17.8x	14.9x	13.1x
PBR	1.57x	1.58x	3.12x	2.52x	2.02x	3.09x	2.76x	2.68x
PEG	-	-2.53x	-	1.3x	0.9x	0.3x	0.8x	0.9x
Capitalization / Revenue	0.17x	0.17x	0.37x	0.28x	0.22x	0.23x	0.2x	0.19x
EV / Revenue	0.23x	0.21x	0.4x	0.35x	0.27x	0.29x	0.26x	0.25x
EV / EBITDA	14.8x	11.9x	18.9x	14.1x	10.9x	12.1x	10.3x	9.59x
EV / EBIT	25.1x	17x	27.9x	18.9x	14.8x	15.4x	12.9x	12x
EV / FCF	-7.72x	6.57x	31.3x	-17.7x	38.2x	-6.35x	-46.3x	-59.4x
FCF Yield	-12.9%	15.2%	3.2%	-5.65%	2.62%	-15.7%	-2.16%	-1.68%
Dividend per Share ²	1.4	1.5	1.5	1.7	2	2.634	3.334	3.522
Rate of return	5.61%	5.71%	2.84%	3.39%	4.66%	4.01%	5.07%	5.36%
EPS ²	1.81	1.7	1.7	2.03	2.42	3.694	4.412	5.03
Distribution rate	77.3%	88.2%	88.2%	83.7%	82.6%	71.3%	75.6%	70%
Net sales ¹	519,732	541,751	514,746	646,262	691,190	1,016,038	1,161,762	1,264,743
EBITDA ¹	7,987	9,570	10,975	15,825	17,216	24,109	29,168	32,642
EBIT ¹	4,725	6,669	7,463	11,817	12,713	18,824	23,313	26,003
Net income ¹	6,538	6,129	6,131	7,267	8,696	13,239	15,816	18,043
Net Debt ¹	28,957	19,246	18,453	43,438	34,220	54,984	65,788	77,234
Reference price ²	24.95	26.25	52.80	50.10	42.90	65.70	65.70	65.70
Nbr of stocks (in thousands)	3,587,475	3,587,475	3,587,475	3,587,475	3,587,475	3,587,475	-	-
Announcement Date	15/03/22	14/03/23	12/03/24	11/03/25	10/03/26	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INVENTEC CORPORATION	17.79x	0.29x	12.06x	4.01%	7.4B
QUANTA COMPUTER INC.	12.16x	0.36x	10.52x	6.07%	38.92B
ADVANTECH CO., LTD.	32.7x	5.32x	25.83x	2.13%	17.7B
COMPAL ELECTRONICS, INC.	19.36x	0.19x	9.54x	2.91%	5.33B
ACER INCORPORATED	16.96x	0.32x	9.73x	4.3%	2.9B
GETAC HOLDINGS CORPORATION	12.79x	1.38x	7.13x	6.6%	2.29B
Average	18.63x	1.31x	12.47x	4.34%	12.42B
Weighted average by Cap.	18.32x	1.55x	14.10x	4.65%