Valuation Yageo Corporation OTC Markets

Stocks

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

07-29	Yageo's Attributable Net Profit Balloons 89% in Q2	MT
07-22	Yageo Unit Buys Structured Deposit Worth 80 Million Yuan	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	1,188,598	-	-
Change	-	-20.22%	32.97%	11.14%	70.81%	150.22%	-	-
Enterprise Value (EV) ¹	276,677	231,851	315,202	358,196	541,838	1,241,166	1,201,046	1,170,810
Change	-	-16.2%	35.95%	13.64%	51.27%	129.07%	-3.23%	-2.52%
P/E	10.6x	10.4x	14.3x	14.2x	20.1x	29.7x	18.7x	12.8x
PBR	2.97x	1.55x	1.83x	1.71x	2.78x	5.97x	4.56x	3.83x
PEG	-	-0.4x	-4.38x	1.58x	1x	0.4x	0.3x	0.3x
Capitalization / Revenue	2.21x	1.55x	2.33x	2.29x	3.57x	6.56x	4.89x	3.86x
EV / Revenue	2.6x	1.91x	2.93x	2.94x	4.08x	6.85x	4.94x	3.8x
EV / EBITDA	7.92x	6.32x	11x	11x	13.7x	20.9x	13.2x	8.8x
EV / EBIT	9.52x	8x	15.4x	15.3x	18.2x	25.1x	14.8x	9.79x
EV / FCF	19.6x	11.3x	21.6x	14.6x	21.8x	41.7x	24.1x	14.3x
FCF Yield	5.11%	8.87%	4.63%	6.84%	4.58%	2.4%	4.15%	7%
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%	1.4%	2.21%	3.26%
EPS ²	11.91	9.041	8.746	9.532	11.51	19.48	30.96	45.12
Distribution rate	22.1%	23.1%	47.8%	52.5%	52.1%	41.5%	41.3%	41.7%
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	40,193	62,859	87,324
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	578.00	578.00	578.00
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	33.96x	6.31x	18.87x	0.59%	212B
EOPTOLINK TECHNOLOGY INC., LTD.	26.82x	10.54x	22.44x	0.46%	87.63B
MURATA MANUFACTURING CO., LTD.	40.65x	6.57x	21.31x	0.89%	90.44B
COHERENT CORP.	80.72x	9.56x	40.55x	0.01%	64.21B
LUXSHARE PRECISION INDUSTRY CO., LTD.	19.71x	1.13x	12.7x	0.57%	63.62B
TE CONNECTIVITY PLC	19.87x	3.37x	12.79x	1.34%	63.12B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	66.55x	6.96x	32.71x	0.22%	70.22B
CELESTICA INC.	30.88x	2.03x	22.01x	-.--%	41.71B
JABIL INC.	36.12x	1.06x	13.12x	0.09%	35.48B
Average	39.48x	5.28x	21.83x	0.46%	80.98B
Weighted average by Cap.	38.66x	5.99x	21.68x	0.53%