Valuation Winbond Electronics Corporation OTC Markets

Stocks

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

08-24	Winbond Electronics Unit to Lease Factory in Malaysia for MYR13 Million	MT
08-06	Winbond Electronics Logs H1 Profit of NT$34.4 Billion	MT

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	796,500	-	-
Change	-	-42.35%	63.16%	-47.67%	458.11%	114.29%	-	-
Enterprise Value (EV) ¹	129,926	78,008	153,199	105,708	385,105	770,198	566,149	796,500
Change	-	-39.96%	96.39%	-31%	264.31%	100%	-26.49%	40.69%
P/E	9.97x	6.03x	-105x	106x	93.9x	6.97x	3.39x	3.61x
PBR	1.64x	0.83x	1.38x	0.73x	3.44x	3.66x	1.69x	1.11x
PEG	-	-1.29x	1x	-1x	0x	0x	0x	-0.57x
Capitalization / Revenue	1.36x	0.83x	1.7x	0.82x	4.16x	3x	1.68x	1.81x
EV / Revenue	1.3x	0.83x	2.04x	1.3x	4.31x	2.9x	1.19x	1.81x
EV / EBITDA	4.32x	2.99x	15x	8.01x	21.1x	4.9x	1.79x	2.72x
EV / EBIT	7.05x	4.72x	-94x	208x	69.6x	5.45x	2.03x	2.94x
EV / FCF	6.32x	-	-15x	-17.8x	82.2x	12x	2.76x	4.52x
FCF Yield	15.8%	-	-6.65%	-5.61%	1.22%	8.32%	36.2%	22.1%
Dividend per Share ²	1	-	-	-	-	10	11.31	11.48
Rate of return	2.94%	-	-	-	-	5.65%	6.39%	6.49%
EPS ²	3.41	3.25	-0.29	0.14	0.88	25.41	52.28	48.99
Distribution rate	29.3%	-	-	-	-	39.4%	21.6%	23.4%
Net sales ¹	99,570	94,530	75,006	81,610	89,406	265,888	475,021	440,807
EBITDA ¹	30,084	26,084	10,226	13,194	18,217	157,062	316,083	292,740
EBIT ¹	18,428	16,535	-1,630	507.5	5,534	141,236	278,911	270,722
Net income ¹	13,595	12,927	-1,147	601	3,962	116,755	237,075	177,011
Net Debt ¹	-5,394	-	25,918	39,108	13,405	-26,302	-230,351	-
Reference price ²	34.00	19.60	30.45	14.80	82.60	177.00	177.00	177.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NVIDIA CORPORATION	22.73x	12.72x	18.71x	0.35%	5,201B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.45x	11.01x	14.92x	1.12%	1,963B
BROADCOM INC.	40.91x	16.76x	24.67x	0.71%	1,753B
MICRON TECHNOLOGY, INC.	13.32x	8.09x	9.77x	0.06%	1,092B
SK HYNIX INC.	4.95x	3.09x	3.72x	0.21%	910B
AMD (ADVANCED MICRO DEVICES)	82.76x	14.96x	56.23x	-.--%	773B
INTEL CORPORATION	-39.04x	7.87x	21.9x	-.--%	473B
ARM HOLDINGS PLC	193.61x	42.23x	86.1x	-.--%	260B
TEXAS INSTRUMENTS INCORPORATED	31.1x	11.29x	20.94x	2.17%	241B
Average	41.42x	14.22x	28.55x	0.51%	1,407B
Weighted average by Cap.	28.13x	12.46x	20.94x	0.48%