Valuation Wiwynn Corporation

Stocks

End-of-day quote Taiwan S.E. Other stock markets 08/06/2026			5-day change	1st Jan Change
5,275.00 ^TWD	-6.80%		-3.12%	+17.61%

06-04	Wiwynn, Shinwa Controls Partner on Liquid Cooling Infrastructure for Data Centers	MT
06-04	Wiwynn Corporation and Shinwa Controls Co., Ltd. Announce Strategic Collaboration to Deliver Advanced Next-Generation Data Center Cooling Solutions	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	194,947	139,348	319,084	486,903	833,496	980,310	-	-
Change	-	-28.52%	128.98%	52.59%	71.18%	17.61%	-	-
Enterprise Value (EV) ¹	202,977	122,556	288,916	446,199	823,691	974,639	990,694	965,594
Change	-	-39.62%	135.74%	54.44%	84.6%	18.33%	1.65%	-2.53%
P/E ratio	22.6x	9.9x	26.5x	20.7x	16.3x	15.4x	11.4x	9.84x
PBR	7.12x	3.59x	7.56x	5.54x	6.95x	5.78x	4.55x	3.58x
PEG	-	0.2x	-1.8x	0.2x	0x	0.6x	0.3x	0.6x
Capitalization / Revenue	1.01x	0.48x	1.32x	1.35x	0.88x	0.77x	0.51x	0.42x
EV / Revenue	1.05x	0.42x	1.19x	1.24x	0.87x	0.76x	0.51x	0.41x
EV / EBITDA	17x	6.59x	17.1x	14.8x	12.4x	11.2x	8.64x	6.92x
EV / EBIT	17.8x	6.87x	18.2x	15.9x	12.9x	11.8x	8.94x	7.28x
EV / FCF	-13.8x	4.2x	15.9x	-18.7x	-66.2x	23.8x	54.3x	14.8x
FCF Yield	-7.25%	23.8%	6.29%	-5.35%	-1.51%	4.21%	1.84%	6.76%
Dividend per Share ²	25	49.64	41.86	73.68	139.6	175.5	223.5	271.4
Rate of return	2.24%	6.23%	2.29%	2.81%	3.11%	3.33%	4.24%	5.15%
EPS ²	49.28	80.49	68.88	126.6	275.1	342.1	462.8	536.2
Distribution rate	50.7%	61.7%	60.8%	58.2%	50.8%	51.3%	48.3%	50.6%
Net sales ¹	192,626	292,876	241,901	360,541	950,663	1,275,566	1,929,546	2,343,004
EBITDA ¹	11,935	18,596	16,873	30,103	66,608	87,169	114,658	139,588
EBIT ¹	11,387	17,834	15,871	28,099	63,918	82,630	110,844	132,576
Net income ¹	8,648	14,175	12,044	22,776	51,118	64,451	88,207	101,233
Net Debt ¹	8,029	-16,792	-30,168	-40,704	-9,805	-5,671	10,384	-14,716
Reference price ²	1,115.00	797.00	1,825.00	2,620.00	4,485.00	5,275.00	5,275.00	5,275.00
Nbr of stocks (in thousands)	174,841	174,841	174,841	185,841	185,841	185,841	-	-
Announcement Date	25/02/22	23/02/23	27/02/24	27/02/25	26/02/26	-	-	-

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.($)
WIWYNN CORPORATION	16.55x	0.82x	12x	3.1%	33.32B
SUPER MICRO COMPUTER, INC.	19.09x	0.7x	11.97x	-.--%	25.04B
INSPUR ELECTRONIC INFORMATION INDUSTRY CO., LTD.	25.46x	0.48x	19.5x	0.41%	13.47B
ASROCK INCORPORATION	12.32x	0.35x	4.29x	4.87%	976M
APLEX TECHNOLOGY INC.	27.68x	-	-	-	68.66M
Average	20.22x	0.59x	11.94x	2.1%	14.57B
Weighted average by Cap.	19.02x	0.71x	13.27x	1.56%