Valuation Inventec Corporation

Stocks

End-of-day quote Taiwan S.E. 17/08/2026			5-day change	1st Jan Change
66.70 ^TWD	-4.58%		+4.22%	+55.48%

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	239,285	-	-
Change	-	5.21%	101.14%	-5.11%	-14.37%	55.48%	-	-
Enterprise Value (EV) ¹	118,464	113,417	207,872	223,170	188,123	294,268	305,073	316,519
Change	-	-4.26%	83.28%	7.36%	-15.7%	56.42%	3.67%	3.75%
P/E	13.8x	15.4x	31.1x	24.7x	17.7x	18.1x	15.1x	13.3x
PBR	1.57x	1.58x	3.12x	2.52x	2.02x	3.14x	2.81x	2.72x
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	0.24x	0.21x	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	12.2x	10.5x	9.7x
EV / EBIT	25.1x	17x	27.9x	18.9x	14.8x	15.6x	13.1x	12.2x
EV / FCF	-7.72x	6.57x	31.3x	-17.7x	38.2x	-6.43x	-46.8x	-60.1x
FCF Yield	-12.9%	15.2%	3.2%	-5.65%	2.62%	-15.5%	-2.14%	-1.66%
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%	3.95%	5%	5.28%
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	66.70	66.70	66.70
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	18.93x	0.3x	12.68x	3.77%	7.84B
QUANTA COMPUTER INC.	12.5x	0.37x	10.69x	5.96%	39.45B
ADVANTECH CO., LTD.	34.42x	5.6x	27.21x	2.02%	18.53B
COMPAL ELECTRONICS, INC.	20.59x	0.24x	11.76x	2.55%	5.88B
ACER INCORPORATED	17.85x	0.33x	10.19x	4.09%	3.03B
GETAC HOLDINGS CORPORATION	13.22x	1.43x	7.55x	5.93%	2.27B
Average	19.58x	1.38x	13.35x	4.05%	12.84B
Weighted average by Cap.	19.28x	1.64x	14.84x	4.45%