Valuation LuxNet Corporation

Stocks

End-of-day quote Taipei Exchange 08/10/2026			5-day change	1st Jan Change
565.00 ^TWD	-2.42%		+1.44%	+73.58%

08-13	LuxNet Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	LuxNet Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	2,663	5,268	19,057	26,478	45,843	80,433	-
Change	-	97.78%	261.76%	38.94%	73.14%	75.45%	-
Enterprise Value (EV) ¹	2,703	5,057	17,225	23,350	44,024	76,711	80,433
Change	-	87.09%	240.62%	35.56%	88.54%	74.25%	4.85%
P/E	-9.05x	19.4x	43.1x	49.6x	61.3x	76.5x	40x
PBR	1.99x	3.72x	6.68x	7.79x	11.9x	15x	-
PEG	-	-0x	0.7x	3.7x	1.5x	2x	0.4x
Capitalization / Revenue	3.08x	4x	6.45x	7.67x	10.5x	13.5x	7.29x
EV / Revenue	3.12x	3.84x	5.83x	6.77x	10x	12.9x	7.29x
EV / EBITDA	-41.9x	13.1x	32x	41.9x	54.5x	54.8x	30.5x
EV / EBIT	-13.1x	18.5x	38.9x	48.2x	59.7x	60.2x	32.3x
EV / FCF	-57.1x	20.2x	38.1x	34.5x	186x	76x	-
FCF Yield	-1.75%	4.95%	2.62%	2.9%	0.54%	1.32%	-
Dividend per Share ²	-	-	1.43	-	2.18	4	-
Rate of return	-	-	0.99%	-	0.67%	0.71%	-
EPS ²	-2.22	2.05	3.34	3.79	5.31	7.39	14.13
Distribution rate	-	-	42.8%	-	41.1%	54.1%	-
Net sales ¹	866	1,319	2,956	3,451	4,385	5,943	11,031
EBITDA ¹	-64.52	384.7	538.4	556.7	807.7	1,401	2,640
EBIT ¹	-205.6	273.5	443	484.6	737.2	1,275	2,493
Net income ¹	-285	270.8	442.4	533.3	764.2	1,073	2,051
Net Debt ¹	39.42	-211	-1,832	-3,128	-1,820	-3,722	-
Reference price ²	20.10	39.80	144.00	188.00	325.50	565.00	565.00
Nbr of stocks (in thousands)	132,511	132,358	132,340	140,840	140,840	142,359	-
Announcement Date	17/03/22	27/03/23	25/03/24	13/03/25	05/03/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LUXNET CORPORATION	78.35x	13.24x	56.18x	0.69%	2.59B
CISCO SYSTEMS, INC.	28.6x	6.4x	16.58x	1.45%	463B
ARISTA NETWORKS, INC.	56.6x	20.28x	40.69x	-.--%	272B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.23x	0.78x	14.05x	2.36%	172B
ZHONGJI INNOLIGHT CO., LTD.	26.15x	8.29x	20.02x	0.47%	142B
LUMENTUM HOLDINGS INC.	51.66x	15.62x	34.49x	-.--%	101B
MOTOROLA SOLUTIONS, INC.	32.44x	6.33x	18.36x	1.08%	74.2B
CIENA CORPORATION	76.98x	9.94x	43.96x	-.--%	63.31B
NOKIA OYJ	44.5x	2.42x	15.62x	1.59%	59.8B
GARMIN LTD.	27.57x	6.22x	20.77x	1.5%	53.26B
Average	44.21x	8.95x	28.07x	0.91%	140.3B
Weighted average by Cap.	37.41x	9.25x	24.10x	1%