|
End-of-day quote
Taiwan S.E.
03/09/2026
|
5-day change | 1st Jan Change | ||
| 188.50 TWD | +1.62% |
|
+5.01% | +25.25% |
| 08-14 | Wistron's Unit to Acquire NT$1.07 Billion Equipment | MT |
| 08-05 | Wistron Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: Wistron Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 82,917 | 83,704 | 280,126 | 300,384 | 478,652 | 599,440 | - | - |
| Change | - | 0.95% | 234.66% | 7.23% | 59.35% | 25.23% | - | - |
| Enterprise Value (EV) 1 | 177,741 | 157,562 | 331,857 | 350,029 | 664,748 | 1,070,439 | 1,018,992 | 982,236 |
| Change | - | -11.35% | 110.62% | 5.48% | 89.91% | 61.03% | -4.81% | -3.61% |
| P/E | 8.01x | 7.66x | 24.2x | 17x | 17.9x | 11.6x | 8.14x | 6.13x |
| PBR | 1.06x | 0.89x | 2.77x | 2.45x | 2.7x | 2.69x | 2.03x | 1.57x |
| PEG | - | 1.39x | 3.87x | 0.3x | 0.5x | 0.1x | 0.2x | 0.2x |
| Capitalization / Revenue | 0.1x | 0.09x | 0.32x | 0.29x | 0.22x | 0.15x | 0.1x | 0.08x |
| EV / Revenue | 0.21x | 0.16x | 0.38x | 0.33x | 0.3x | 0.26x | 0.17x | 0.13x |
| EV / EBITDA | 6.94x | 4.05x | 8.35x | 6.97x | 7.27x | 6.57x | 4.76x | 3.29x |
| EV / EBIT | 10.9x | 5.74x | 12.1x | 8.98x | 8.46x | 7.4x | 5.13x | 3.76x |
| EV / FCF | -5.55x | - | 9.41x | 66.9x | -4.57x | -33x | -33.7x | 13.7x |
| FCF Yield | -18% | - | 10.6% | 1.49% | -21.9% | -3.03% | -2.96% | 7.31% |
| Dividend per Share 2 | 2.2 | - | 2.6 | 3.799 | - | 9.413 | 11.31 | 14.82 |
| Rate of return | 7.55% | - | 2.64% | 3.65% | - | 4.99% | 6% | 7.86% |
| EPS 2 | 3.64 | 3.84 | 4.08 | 6.11 | 8.4 | 16.21 | 23.16 | 30.75 |
| Distribution rate | 60.4% | - | 63.7% | 62.2% | - | 58.1% | 48.8% | 48.2% |
| Net sales 1 | 862,082 | 984,619 | 867,057 | 1,049,256 | 2,186,523 | 4,047,182 | 5,911,767 | 7,731,136 |
| EBITDA 1 | 25,594 | 38,947 | 39,735 | 50,225 | 91,491 | 162,810 | 214,076 | 298,840 |
| EBIT 1 | 16,369 | 27,472 | 27,390 | 38,979 | 78,553 | 144,688 | 198,717 | 261,381 |
| Net income 1 | 10,468 | 11,162 | 11,472 | 17,446 | 27,408 | 52,319 | 75,666 | 101,353 |
| Net Debt 1 | 94,824 | 73,858 | 51,731 | 49,645 | 186,096 | 470,999 | 419,552 | 382,796 |
| Reference price 2 | 29.15 | 29.40 | 98.60 | 104.00 | 150.50 | 188.50 | 188.50 | 188.50 |
| Nbr of stocks (in thousands) | 2,844,483 | 2,847,078 | 2,841,037 | 2,888,304 | 3,180,412 | 3,180,052 | - | - |
| Announcement Date | 18/01/22 | 15/03/23 | 12/03/24 | 03/03/25 | 13/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.63x | 0.26x | 6.57x | 4.99% | 18.89B | |
| 21.11x | 1.81x | 14.35x | 0.49% | 334B | |
| 23.26x | 9.37x | 16.88x | 0.37% | 181B | |
| 19.08x | 1.86x | 9.44x | 1.04% | 72.3B | |
| 16.6x | 0.42x | 7.66x | 1.93% | 48.32B | |
| 38.72x | 23.73x | 29.39x | 1.15% | 40.4B | |
| 32.14x | 5.59x | 19.04x | 1.29% | 40.83B | |
| 12.86x | 0.57x | 6.92x | 3.76% | 28.79B | |
| 12.57x | 0.66x | 9.81x | 5.35% | 22.73B | |
| 27.83x | 2.86x | 18.47x | 2.65% | 21.38B | |
| Average | 21.58x | 4.71x | 13.85x | 2.3% | 80.83B | |
| Weighted average by Cap. | 22.00x | 4.63x | 14.60x | 1.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3231 Stock
- Valuation Wistron Corporation
Select your edition
All financial news and data tailored to specific country editions
