Valuation Wiwynn Corporation

Equities

End-of-day quote Taiwan S.E. Other stock markets 13/09/2024			5-day change	1st Jan Change
1,780.00 ^TWD	-1.93%		+7.23%	-2.47%

08-09	Wiwynn Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI
07-17	Wiwynn Files for Singapore Listing of $600 Million Worth of Bonds Due 2029	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	110,880	123,088	194,947	139,348	319,084	311,217	-	-
Change	-	11.01%	58.38%	-28.52%	128.98%	-2.47%	-	-
Enterprise Value (EV) ¹	107,925	110,650	202,977	122,556	288,916	274,206	269,803	259,958
Change	-	2.53%	83.44%	-39.62%	135.74%	-5.09%	-1.61%	-3.65%
P/E ratio	17.5x	14.3x	22.6x	9.9x	26.5x	15.2x	12.8x	10.7x
PBR	5.48x	5.02x	7.12x	3.59x	7.56x	4.91x	4.14x	3.23x
PEG	-	0.4x	371.02x	0.2x	-1.8x	0.2x	0.7x	0.5x
Capitalization / Revenue	0.68x	0.66x	1.01x	0.48x	1.32x	0.89x	0.66x	0.53x
EV / Revenue	0.66x	0.59x	1.05x	0.42x	1.19x	0.79x	0.57x	0.44x
EV / EBITDA	12.9x	9.51x	17x	6.59x	17.1x	9.47x	7.6x	6.19x
EV / EBIT	13.2x	9.84x	17.8x	6.87x	18.2x	10x	8.14x	6.47x
EV / FCF	15.1x	8.17x	-13.8x	4.2x	15.9x	-133x	16.6x	10.8x
FCF Yield	6.63%	12.2%	-7.25%	23.8%	6.29%	-0.75%	6.02%	9.22%
Dividend per Share ²	23	32	25	49.64	41.86	62.34	80.54	94.16
Rate of return	3.62%	4.55%	2.24%	6.23%	2.29%	3.5%	4.52%	5.29%
EPS ²	36.23	49.25	49.28	80.49	68.88	117.2	139.6	166.8
Distribution rate	63.5%	65%	50.7%	61.7%	60.8%	53.2%	57.7%	56.5%
Net sales ¹	163,600	186,928	192,626	292,876	241,901	347,783	474,132	589,087
EBITDA ¹	8,370	11,632	11,935	18,596	16,873	28,943	35,494	42,024
EBIT ¹	8,160	11,242	11,387	17,834	15,871	27,291	33,154	40,168
Net income ¹	6,169	8,610	8,648	14,175	12,044	21,508	25,460	30,656
Net Debt ¹	-2,955	-12,438	8,029	-16,792	-30,168	-37,011	-41,414	-51,259
Reference price ²	635.00	704.00	1,115.00	797.00	1,825.00	1,780.00	1,780.00	1,780.00
Nbr of stocks (in thousands)	174,614	174,841	174,841	174,841	174,841	174,841	-	-
Announcement Date	19/03/20	19/01/21	25/02/22	23/02/23	27/02/24	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
WIWYNN CORPORATION	15.48x	0.81x	9.69x	+3.43%	9.86B
SUPER MICRO COMPUTER, INC.	20x	1.58x	14.09x	-.--%	25.89B
INSPUR ELECTRONIC INFORMATION INDUSTRY CO., LTD.	21.52x	0.64x	17.68x	+0.51%	6.52B
LOONGSON TECHNOLOGY CORPORATION LIMITED	-336.53x	-	-	-	5.19B
EMBEDWAY TECHNOLOGIES (SHANGHAI) CORPORATION	48.72x	-	-	+0.48%	884M
ASROCK INCORPORATION	18.69x	0.96x	12.06x	+4.72%	769M
APLEX TECHNOLOGY INC.	18.93x	-	-	-	65.54M
Average	-27.60x	1.00x	13.38x	+1.83%	7.03B
Weighted average by Cap.	-17.84x	1.25x	13.59x	+0.94%