|
End-of-day quote
Taiwan S.E.
22/10/2026
|
5-day change | 1st Jan Change | ||
| 1,840.00 TWD | -2.13% |
|
-2.39% | +22.37% |
| 10-12 | Wiwynn Corporation Unveils Next-Generation AI Infrastructure Innovations At 2026 OCP Global Summit | CI |
| 09-29 | Wiwynn's Unit Approves NT$318 Million Leasehold, Building Improvements | MT |
Company Valuation: Wiwynn Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 194,947 | 139,348 | 319,084 | 486,903 | 833,496 | 1,025,534 | - | - |
| Change | - | -28.52% | 128.98% | 52.59% | 71.18% | 23.04% | - | - |
| Enterprise Value (EV) 1 | 202,977 | 122,556 | 288,916 | 446,199 | 823,691 | 1,021,280 | 1,064,300 | 1,045,072 |
| Change | - | -39.62% | 135.74% | 54.44% | 84.6% | 23.99% | 4.21% | -1.81% |
| P/E | 22.6x | 9.9x | 26.5x | 20.7x | 16.3x | 13.2x | 9.39x | 7.74x |
| PBR | 7.12x | 3.59x | 7.56x | 5.54x | 6.95x | 6.35x | 4.81x | 3.48x |
| PEG | - | 0.2x | -1.8x | 0.2x | 0x | 0.3x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.01x | 0.48x | 1.32x | 1.35x | 0.88x | 0.73x | 0.41x | 0.31x |
| EV / Revenue | 1.05x | 0.42x | 1.19x | 1.24x | 0.87x | 0.73x | 0.43x | 0.32x |
| EV / EBITDA | 17x | 6.59x | 17.1x | 14.8x | 12.4x | 10.2x | 7.11x | 5.57x |
| EV / EBIT | 17.8x | 6.87x | 18.2x | 15.9x | 12.9x | 10.9x | 7.51x | 5.82x |
| EV / FCF | -13.8x | 4.2x | 15.9x | -18.7x | -66.2x | 27.2x | 360x | 44.2x |
| FCF Yield | -7.25% | 23.8% | 6.29% | -5.35% | -1.51% | 3.68% | 0.28% | 2.26% |
| Dividend per Share 2 | 8.381 | 16.64 | 14.03 | 24.7 | 46.8 | 61.11 | 88.33 | 115 |
| Rate of return | 2.24% | 6.23% | 2.29% | 2.81% | 3.11% | 3.32% | 4.8% | 6.25% |
| EPS 2 | 16.52 | 26.98 | 23.09 | 42.43 | 92.22 | 139.6 | 195.9 | 237.7 |
| Distribution rate | 50.7% | 61.7% | 60.8% | 58.2% | 50.8% | 43.8% | 45.1% | 48.4% |
| Net sales 1 | 192,626 | 292,876 | 241,901 | 360,541 | 950,663 | 1,403,066 | 2,488,718 | 3,282,845 |
| EBITDA 1 | 11,935 | 18,596 | 16,873 | 30,103 | 66,608 | 99,731 | 149,691 | 187,575 |
| EBIT 1 | 11,387 | 17,834 | 15,871 | 28,099 | 63,918 | 93,963 | 141,711 | 179,641 |
| Net income 1 | 8,648 | 14,175 | 12,044 | 22,776 | 51,118 | 73,089 | 109,350 | 130,798 |
| Net Debt 1 | 8,029 | -16,792 | -30,168 | -40,704 | -9,805 | -4,254 | 38,766 | 19,538 |
| Reference price 2 | 373.81 | 267.20 | 611.84 | 878.37 | 1,503.62 | 1,840.00 | 1,840.00 | 1,840.00 |
| Nbr of stocks (in thousands) | 521,514 | 521,514 | 521,514 | 554,325 | 554,325 | 557,355 | - | - |
| Announcement Date | 25/02/22 | 23/02/23 | 27/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.18x | 0.73x | 10.24x | 3.32% | 31.46B | |
| 18.66x | 1.59x | 12.53x | 0.55% | 297B | |
| 5.7x | 2.98x | 3.7x | -.--% | 184B | |
| 18.04x | 7.25x | 12.86x | 0.47% | 146B | |
| 14.23x | 5.86x | 10.41x | 0.19% | 133B | |
| 20.07x | 1.91x | 9.78x | 1% | 77.95B | |
| 27.67x | 4.99x | 15.09x | 0.97% | 43.62B | |
| 126.5x | 7.81x | 34.44x | -.--% | 43.76B | |
| 12.01x | 0.36x | 10.29x | 5.91% | 38.08B | |
| 30.24x | 5.31x | 18.05x | 1.39% | 37.88B | |
| Average | 28.63x | 3.88x | 13.74x | 1.38% | 103.34B | |
| Weighted average by Cap. | 20.76x | 3.69x | 11.61x | 0.74% |
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
- 6669 Stock
- Valuation Wiwynn Corporation
Select your edition
All financial news and data tailored to specific country editions
