Valuation Winbond Electronics Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-13	Winbond Electronics to Redeem Overseas Convertible Bonds Early in August	MT
06-01	Chipmaker Winbond April net profit +21,608% Y/Y at T$7.49 billion	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	135,320	78,008	127,281	66,600	371,700	643,500	-	-
Change	-	-42.35%	63.16%	-47.67%	458.11%	73.12%	-	-
Enterprise Value (EV) ¹	129,926	78,008	153,199	105,708	385,105	617,145	416,768	643,500
Change	-	-39.96%	96.39%	-31%	264.31%	60.25%	-32.47%	54.4%
P/E	9.97x	6.03x	-105x	106x	93.9x	6.28x	3.39x	3.3x
PBR	1.64x	0.83x	1.38x	0.73x	3.44x	3.07x	1.44x	1.11x
PEG	-	-1.29x	1x	-1x	0x	0x	0x	1.23x
Capitalization / Revenue	1.36x	0.83x	1.7x	0.82x	4.16x	2.53x	1.56x	-
EV / Revenue	1.3x	0.83x	2.04x	1.3x	4.31x	2.43x	1.01x	-
EV / EBITDA	4.32x	2.99x	15x	8.01x	21.1x	4.07x	1.51x	2.43x
EV / EBIT	7.05x	4.72x	-94x	208x	69.6x	4.74x	2.33x	2.63x
EV / FCF	6.32x	-	-15x	-17.8x	82.2x	9.7x	2.08x	-
FCF Yield	15.8%	-	-6.65%	-5.61%	1.22%	10.3%	48.1%	-
Dividend per Share ²	1	-	-	-	-	4.86	6.07	6.96
Rate of return	2.94%	-	-	-	-	3.4%	4.25%	4.87%
EPS ²	3.41	3.25	-0.29	0.14	0.88	22.76	42.24	43.37
Distribution rate	29.3%	-	-	-	-	21.4%	14.4%	16%
Net sales ¹	99,570	94,530	75,006	81,610	89,406	254,020	411,376	-
EBITDA ¹	30,084	26,084	10,226	13,194	18,217	151,771	275,910	264,903
EBIT ¹	18,428	16,535	-1,630	507.5	5,534	130,289	178,627	244,727
Net income ¹	13,595	12,927	-1,147	601	3,962	103,752	193,628	-
Net Debt ¹	-5,394	-	25,918	39,108	13,405	-26,355	-226,732	-
Reference price ²	34.00	19.60	30.45	14.80	82.60	143.00	143.00	143.00
Nbr of stocks (in thousands)	3,980,000	3,980,000	4,180,000	4,500,000	4,500,000	4,500,000	-	-
Announcement Date	11/02/22	17/02/23	07/02/24	15/04/25	12/02/26	-	-	-

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.($)
NVIDIA CORPORATION	21.86x	12.3x	18.22x	0.37%	5,005B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.18x	10.86x	14.74x	1.14%	1,890B
BROADCOM INC.	43.56x	17.83x	26.25x	0.67%	1,866B
MICRON TECHNOLOGY, INC.	11.43x	6.89x	8.33x	0.06%	937B
SK HYNIX INC.	4.53x	2.71x	3.25x	0.25%	798B
AMD (ADVANCED MICRO DEVICES)	89.89x	15.6x	57.7x	-.--%	790B
INTEL CORPORATION	-39.42x	7.63x	21.29x	-.--%	459B
ARM HOLDINGS PLC	188.85x	41.44x	83.93x	-.--%	255B
TEXAS INSTRUMENTS INCORPORATED	31.65x	11.48x	21.3x	2.13%	246B
Average	41.61x	14.08x	28.33x	0.51%	1,361B
Weighted average by Cap.	29.06x	12.51x	21.27x	0.49%