Valuation Yageo Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-10	Yageo's July Sales Soar to Record High	MT
07-29	Yageo's Attributable Net Profit Balloons 89% in Q2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	235,875	188,191	250,238	278,103	475,028	1,268,798	-	-
Change	-	-20.22%	32.97%	11.14%	70.81%	167.1%	-	-
Enterprise Value (EV) ¹	276,677	231,851	315,202	358,196	541,838	1,321,365	1,281,246	1,251,010
Change	-	-16.2%	35.95%	13.64%	51.27%	143.87%	-3.04%	-2.36%
P/E	10.6x	10.4x	14.3x	14.2x	20.1x	31.8x	19.9x	13.5x
PBR	2.97x	1.55x	1.83x	1.71x	2.78x	6.37x	4.87x	4.09x
PEG	-	-0.4x	-4.38x	1.58x	1x	0.5x	0.3x	0.3x
Capitalization / Revenue	2.21x	1.55x	2.33x	2.29x	3.57x	7x	5.22x	4.12x
EV / Revenue	2.6x	1.91x	2.93x	2.94x	4.08x	7.29x	5.27x	4.06x
EV / EBITDA	7.92x	6.32x	11x	11x	13.7x	22.3x	14x	9.4x
EV / EBIT	9.52x	8x	15.4x	15.3x	18.2x	26.8x	15.8x	10.5x
EV / FCF	19.6x	11.3x	21.6x	14.6x	21.8x	44.4x	23.8x	15.3x
FCF Yield	5.11%	8.87%	4.63%	6.84%	4.58%	2.25%	4.19%	6.55%
Dividend per Share ²	2.629	2.092	4.185	5	6	8.091	12.78	18.83
Rate of return	2.09%	2.22%	3.35%	3.7%	2.6%	1.31%	2.07%	3.05%
EPS ²	11.91	9.041	8.746	9.532	11.51	19.38	31.06	45.68
Distribution rate	22.1%	23.1%	47.8%	52.5%	52.1%	41.7%	41.2%	41.2%
Net sales ¹	106,539	121,087	107,609	121,667	132,930	181,265	242,919	307,846
EBITDA ¹	34,950	36,676	28,760	32,609	39,635	59,267	91,223	133,098
EBIT ¹	29,074	28,988	20,472	23,386	29,801	49,393	81,222	119,646
Net income ¹	22,903	22,730	17,469	19,356	23,634	39,942	63,166	89,786
Net Debt ¹	40,802	43,660	64,964	80,093	66,811	52,568	12,448	-17,788
Reference price ²	126.05	94.36	124.91	135.25	231.00	617.00	617.00	617.00
Nbr of stocks (in thousands)	1,871,260	1,994,301	2,003,308	2,056,215	2,056,398	2,056,398	-	-
Announcement Date	17/03/22	29/03/23	29/02/24	25/03/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMPHENOL CORPORATION	33.06x	6.15x	18.4x	0.61%	207B
HON HAI PRECISION INDUSTRY CO., LTD.	15.1x	0.33x	7.47x	3.37%	115B
MURATA MANUFACTURING CO., LTD.	37.92x	6.11x	19.81x	0.95%	83.64B
EOPTOLINK TECHNOLOGY INC., LTD.	25.26x	9.91x	21.09x	0.48%	82.58B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	62.2x	6.54x	30.59x	0.23%	66.21B
LUXSHARE PRECISION INDUSTRY CO., LTD.	19.68x	1.14x	12.71x	0.57%	63.74B
COHERENT CORP.	79.97x	9.47x	40.19x	0.02%	63.61B
TE CONNECTIVITY PLC	19.53x	3.31x	12.58x	1.36%	62.04B
CHAOZHOU THREE-CIRCLE (GROUP) CO.,LTD.	64.34x	20.2x	52.12x	0.48%	36.91B
Average	39.67x	7.02x	23.89x	0.9%	86.72B
Weighted average by Cap.	35.72x	6.02x	20.70x	1.01%