|
End-of-day quote
Taiwan S.E.
30/10/2026
|
5-day change | 1st Jan Change | ||
| 183.50 TWD | -2.65% |
|
-3.42% | +21.93% |
| 10-29 | Wistron Unit to Spend $29 Million on Leasehold Improvements at Mexico Facility | MT |
| 10-29 | Wistron Unit to Buy Equipment Worth $17 Million | MT |
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 | 583,540 | - | - |
| Change | - | 0.95% | 234.66% | 7.23% | 59.35% | 21.91% | - | - |
| Enterprise Value (EV) 1 | 177,741 | 157,562 | 331,857 | 350,029 | 664,748 | 992,633 | 1,044,480 | 1,050,190 |
| Change | - | -11.35% | 110.62% | 5.48% | 89.91% | 49.32% | 5.22% | 0.55% |
| P/E | 8.01x | 7.66x | 24.2x | 17x | 17.9x | 10.9x | 7.47x | 5.67x |
| PBR | 1.06x | 0.89x | 2.77x | 2.45x | 2.7x | 2.51x | 1.94x | 1.48x |
| PEG | - | 1.39x | 3.87x | 0.3x | 0.5x | 0x | 0.2x | 0.2x |
| Capitalization / Revenue | 0.1x | 0.09x | 0.32x | 0.29x | 0.22x | 0.14x | 0.09x | 0.07x |
| EV / Revenue | 0.21x | 0.16x | 0.38x | 0.33x | 0.3x | 0.24x | 0.17x | 0.13x |
| EV / EBITDA | 6.94x | 4.05x | 8.35x | 6.97x | 7.27x | 5.85x | 4.6x | 3.48x |
| EV / EBIT | 10.9x | 5.74x | 12.1x | 8.98x | 8.46x | 6.57x | 4.9x | 3.87x |
| EV / FCF | -5.55x | - | 9.41x | 66.9x | -4.57x | -30.6x | -34.6x | 14.6x |
| FCF Yield | -18% | - | 10.6% | 1.49% | -21.9% | -3.26% | -2.89% | 6.84% |
| Dividend per Share 2 | 2.2 | - | 2.6 | 3.799 | - | 7.88 | 11.47 | 14.81 |
| Rate of return | 7.55% | - | 2.64% | 3.65% | - | 4.29% | 6.25% | 8.07% |
| EPS 2 | 3.64 | 3.84 | 4.08 | 6.11 | 8.4 | 16.85 | 24.57 | 32.39 |
| Distribution rate | 60.4% | - | 63.7% | 62.2% | - | 46.8% | 46.7% | 45.7% |
| Net sales 1 | 862,082 | 984,619 | 867,057 | 1,049,256 | 2,186,523 | 4,156,497 | 6,281,003 | 8,088,955 |
| EBITDA 1 | 25,594 | 38,947 | 39,735 | 50,225 | 91,491 | 169,608 | 227,277 | 301,633 |
| EBIT 1 | 16,369 | 27,472 | 27,390 | 38,979 | 78,553 | 151,118 | 213,266 | 271,599 |
| Net income 1 | 10,468 | 11,162 | 11,472 | 17,446 | 27,408 | 55,383 | 80,459 | 106,937 |
| Net Debt 1 | 94,824 | 73,858 | 51,731 | 49,645 | 186,096 | 409,094 | 460,941 | 466,650 |
| Reference price 2 | 29.15 | 29.40 | 98.60 | 104.00 | 150.50 | 183.50 | 183.50 | 183.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.89x | 0.24x | 5.85x | 4.29% | 17.88B | |
| 17.49x | 1.48x | 11.7x | 0.6% | 270B | |
| 5.18x | 3.14x | 3.84x | -.--% | 166B | |
| 16.27x | 7.07x | 12.62x | 0.47% | 148B | |
| 15.05x | 6.25x | 11.16x | 0.18% | 137B | |
| 19.73x | 1.86x | 9.54x | 1.03% | 73.13B | |
| 130.25x | 8.05x | 35.5x | -.--% | 42.31B | |
| 25.67x | 4.59x | 13.91x | 1.05% | 39.12B | |
| 11.86x | 0.36x | 10.18x | 5.98% | 37.56B | |
| 29.77x | 5.22x | 17.82x | 1.41% | 37.23B | |
| Average | 28.22x | 3.83x | 13.21x | 1.5% | 96.78B | |
| Weighted average by Cap. | 20.41x | 3.82x | 11.45x | 0.75% |
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
