Valuation LuxNet Corporation

Stocks

End-of-day quote Taipei Exchange 28/08/2026			5-day change	1st Jan Change
610.00 ^TWD	-1.13%		+7.02%	+87.40%

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	86,839	-
Change	-	97.78%	261.76%	38.94%	73.14%	89.43%	-
Enterprise Value (EV) ¹	2,703	5,057	17,225	23,350	44,024	83,117	86,839
Change	-	87.09%	240.62%	35.56%	88.54%	88.8%	4.48%
P/E	-9.05x	19.4x	43.1x	49.6x	61.3x	87.1x	53.1x
PBR	1.99x	3.72x	6.68x	7.79x	11.9x	16.2x	-
PEG	-	-0x	0.7x	3.7x	1.5x	2.7x	0.8x
Capitalization / Revenue	3.08x	4x	6.45x	7.67x	10.5x	13.6x	7.71x
EV / Revenue	3.12x	3.84x	5.83x	6.77x	10x	13x	7.71x
EV / EBITDA	-41.9x	13.1x	32x	41.9x	54.5x	116x	98.5x
EV / EBIT	-13.1x	18.5x	38.9x	48.2x	59.7x	71.7x	43.9x
EV / FCF	-57.1x	20.2x	38.1x	34.5x	186x	82.3x	-
FCF Yield	-1.75%	4.95%	2.62%	2.9%	0.54%	1.22%	-
Dividend per Share ²	-	-	1.43	-	2.18	4	-
Rate of return	-	-	0.99%	-	0.67%	0.66%	-
EPS ²	-2.22	2.05	3.34	3.79	5.31	7	11.49
Distribution rate	-	-	42.8%	-	41.1%	57.1%	-
Net sales ¹	866	1,319	2,956	3,451	4,385	6,392	11,262
EBITDA ¹	-64.52	384.7	538.4	556.7	807.7	719	882
EBIT ¹	-205.6	273.5	443	484.6	737.2	1,160	1,978
Net income ¹	-285	270.8	442.4	533.3	764.2	997	1,636
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	610.00	610.00
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	88.14x	13.16x	116.99x	0.65%	2.77B
CISCO SYSTEMS, INC.	34.5x	7.22x	18.66x	1.48%	442B
ARISTA NETWORKS, INC.	52.96x	18.8x	37.74x	-.--%	254B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.53x	0.87x	15.44x	2.15%	189B
ZHONGJI INNOLIGHT CO., LTD.	27.94x	8.95x	21.67x	0.44%	151B
LUMENTUM HOLDINGS INC.	45.27x	13.39x	30.26x	-.--%	85.77B
MOTOROLA SOLUTIONS, INC.	35.31x	6.82x	19.49x	0.96%	80.52B
NOKIA OYJ	43.04x	2.28x	14.82x	1.67%	58.73B
CIENA CORPORATION	76.62x	8.95x	41.26x	-.--%	56.6B
GARMIN LTD.	28.96x	6.55x	21.91x	1.42%	55.9B
Average	45.43x	8.70x	33.82x	0.88%	137.55B
Weighted average by Cap.	38.10x	8.88x	23.93x	1%