|
End-of-day quote
Taiwan S.E.
02/10/2026
|
5-day change | 1st Jan Change | ||
| 186.50 TWD | -2.10% |
|
+1.08% | +23.92% |
| 09-30 | Taiwan Approves 10 Major Investment Proposals | MT |
| 09-16 | Wistron Unit Acquires $16 Million Equipment from Delta Electronics (Americas) | 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 | 593,080 | - | - |
| Change | - | 0.95% | 234.66% | 7.23% | 59.35% | 23.91% | - | - |
| Enterprise Value (EV) 1 | 177,741 | 157,562 | 331,857 | 350,029 | 664,748 | 1,020,546 | 1,048,811 | 1,067,484 |
| Change | - | -11.35% | 110.62% | 5.48% | 89.91% | 53.52% | 2.77% | 1.78% |
| P/E | 8.01x | 7.66x | 24.2x | 17x | 17.9x | 11.1x | 7.76x | 5.76x |
| PBR | 1.06x | 0.89x | 2.77x | 2.45x | 2.7x | 2.55x | 1.97x | 1.51x |
| 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 | 0.1x | 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 | 6.18x | 4.74x | 3.56x |
| EV / EBIT | 10.9x | 5.74x | 12.1x | 8.98x | 8.46x | 6.9x | 5.01x | 3.95x |
| EV / FCF | -5.55x | - | 9.41x | 66.9x | -4.57x | -31.5x | -34.7x | 14.9x |
| FCF Yield | -18% | - | 10.6% | 1.49% | -21.9% | -3.18% | -2.88% | 6.72% |
| Dividend per Share 2 | 2.2 | - | 2.6 | 3.799 | - | 8.843 | 11.43 | 14.72 |
| Rate of return | 7.55% | - | 2.64% | 3.65% | - | 4.74% | 6.13% | 7.89% |
| EPS 2 | 3.64 | 3.84 | 4.08 | 6.11 | 8.4 | 16.85 | 24.04 | 32.39 |
| Distribution rate | 60.4% | - | 63.7% | 62.2% | - | 52.5% | 47.5% | 45.4% |
| Net sales 1 | 862,082 | 984,619 | 867,057 | 1,049,256 | 2,186,523 | 4,203,763 | 6,142,303 | 8,093,722 |
| EBITDA 1 | 25,594 | 38,947 | 39,735 | 50,225 | 91,491 | 165,256 | 221,431 | 299,743 |
| EBIT 1 | 16,369 | 27,472 | 27,390 | 38,979 | 78,553 | 147,959 | 209,475 | 270,382 |
| Net income 1 | 10,468 | 11,162 | 11,472 | 17,446 | 27,408 | 55,441 | 78,612 | 106,937 |
| Net Debt 1 | 94,824 | 73,858 | 51,731 | 49,645 | 186,096 | 427,466 | 455,732 | 474,404 |
| Reference price 2 | 29.15 | 29.40 | 98.60 | 104.00 | 150.50 | 186.50 | 186.50 | 186.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.3x | 0.25x | 6.25x | 4.64% | 18.96B | |
| 22.15x | 1.87x | 14.74x | 0.47% | 344B | |
| 8.22x | 4.63x | 5.77x | -.--% | 262B | |
| 27.54x | 11.18x | 19.81x | 0.31% | 215B | |
| 23.75x | 8.47x | 16.37x | 0.13% | 167B | |
| 22.86x | 2.14x | 10.94x | 0.88% | 85.73B | |
| 18.76x | 0.48x | 8.73x | 1.7% | 54.61B | |
| 138.36x | 8.53x | 37.57x | -.--% | 44.7B | |
| 33.75x | 5.95x | 20.24x | 1.24% | 43.11B | |
| 27.61x | 4.98x | 15.06x | 0.98% | 42.24B | |
| Average | 33.43x | 4.85x | 15.55x | 1.04% | 127.73B | |
| Weighted average by Cap. | 24.79x | 5.27x | 14.33x | 0.47% |
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
