Valuation WNC Corporation

Stocks

End-of-day quote Taiwan S.E. 02/11/2026			5-day change	1st Jan Change
219.50 ^TWD	+3.05%		-4.57%	+121.72%

09-24	WNC's Vietnam Unit Approves VND546.7 Billion Factory Project	MT
08-22	Ascento, Inc. And WNC Corporation Receive Conditional Approval For Uncrewed Aircraft Systems And Routers From Federal Communications Commission	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,932	30,983	75,261	66,715	47,926	106,164	-	-
Change	-	0.16%	142.92%	-11.36%	-28.16%	121.52%	-	-
Enterprise Value (EV) ¹	36,405	30,983	79,361	67,109	45,945	112,830	108,276	112,892
Change	-	-14.89%	156.15%	-15.44%	-31.54%	145.58%	-4.04%	4.26%
P/E	25.2x	10.6x	18.1x	19.3x	15.8x	15.5x	13.3x	9.5x
PBR	1.82x	-	2.47x	2.09x	1.4x	2.78x	2.4x	2.18x
PEG	-	0x	1.1x	-1.1x	-1.3x	0x	0.8x	0.2x
Capitalization / Revenue	0.46x	0.33x	0.71x	0.61x	0.43x	0.66x	0.59x	0.48x
EV / Revenue	0.54x	0.33x	0.74x	0.61x	0.42x	0.7x	0.6x	0.51x
EV / EBITDA	14.9x	6.16x	11.7x	10.6x	6.78x	10.2x	8.45x	7.44x
EV / EBIT	41.3x	9.57x	17x	18.1x	12.2x	13.5x	11.2x	9.3x
EV / FCF	-6.08x	-	19.3x	9.16x	7.31x	355x	9.7x	-
FCF Yield	-16.4%	-	5.18%	10.9%	13.7%	0.28%	10.3%	-
Dividend per Share ²	2.1	-	6	-	-	9.147	10.92	13.38
Rate of return	2.69%	-	3.85%	-	-	4.17%	4.98%	6.1%
EPS ²	3.1	7.43	8.6	7.11	6.27	14.19	16.52	23.1
Distribution rate	67.7%	-	69.8%	-	-	64.5%	66.1%	57.9%
Net sales ¹	67,230	95,257	106,709	110,213	110,251	161,510	181,026	223,414
EBITDA ¹	2,439	5,028	6,756	6,354	6,773	11,023	12,813	15,174
EBIT ¹	880.7	3,238	4,671	3,713	3,768	8,367	9,664	12,133
Net income ¹	1,232	3,122	3,803	3,451	3,063	6,827	7,954	11,099
Net Debt ¹	5,473	-	4,100	394.5	-1,981	6,666	2,112	6,728
Reference price ²	78.00	78.40	156.00	137.50	99.00	219.50	219.50	219.50
Nbr of stocks (in thousands)	396,559	395,185	482,444	485,199	484,103	483,664	-	-
Announcement Date	18/01/22	10/03/23	11/03/24	26/02/25	13/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WNC CORPORATION	15.01x	0.68x	9.95x	4.29%	3.16B
CISCO SYSTEMS, INC.	25.46x	5.7x	14.76x	1.63%	411B
ARISTA NETWORKS, INC.	44.26x	15.58x	31.23x	-.--%	213B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	14.75x	0.59x	10.2x	2.87%	134B
ZHONGJI INNOLIGHT CO., LTD.	18.75x	5.97x	14.29x	0.7%	98.06B
MOTOROLA SOLUTIONS, INC.	35.57x	6.88x	19.95x	0.98%	81.35B
LUMENTUM HOLDINGS INC.	39.35x	11.65x	25.98x	-.--%	76.15B
GARMIN LTD.	25.28x	6.2x	19.77x	1.51%	52.54B
NOKIA OYJ	42.62x	1.97x	12.41x	1.95%	48.94B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.04x	2.71x	11.33x	4.17%	47.57B
Average	27.81x	5.79x	16.99x	1.81%	116.64B
Weighted average by Cap.	29.05x	7.14x	18.27x	1.36%