Valuation Yageo Corporation OTC Markets

Stocks

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

07-09	Wall Street Ignores the Sirens
07-09	Oil keeps markets on edge

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	1,595,765	-	-
Change	-	-20.22%	32.97%	11.14%	70.81%	235.93%	-	-
Enterprise Value (EV) ¹	276,677	231,851	315,202	358,196	541,838	1,635,895	1,592,886	1,546,448
Change	-	-16.2%	35.95%	13.64%	51.27%	201.92%	-2.63%	-2.92%
P/E	10.6x	10.4x	14.3x	14.2x	20.1x	41.7x	27.2x	18.8x
PBR	2.97x	1.55x	1.83x	1.71x	2.78x	7.74x	6.15x	4.94x
PEG	-	-0.4x	-4.38x	1.58x	1x	0.7x	0.5x	0.4x
Capitalization / Revenue	2.21x	1.55x	2.33x	2.29x	3.57x	8.99x	6.75x	5.38x
EV / Revenue	2.6x	1.91x	2.93x	2.94x	4.08x	9.22x	6.74x	5.21x
EV / EBITDA	7.92x	6.32x	11x	11x	13.7x	28.2x	18.1x	12.3x
EV / EBIT	9.52x	8x	15.4x	15.3x	18.2x	34.1x	20.5x	13.8x
EV / FCF	19.6x	11.3x	21.6x	14.6x	21.8x	45.1x	28.3x	18.6x
FCF Yield	5.11%	8.87%	4.63%	6.84%	4.58%	2.22%	3.53%	5.37%
Dividend per Share ²	2.629	2.092	4.185	5	6	7.231	11.58	17.01
Rate of return	2.09%	2.22%	3.35%	3.7%	2.6%	0.93%	1.49%	2.19%
EPS ²	11.91	9.041	8.746	9.532	11.51	18.6	28.49	41.23
Distribution rate	22.1%	23.1%	47.8%	52.5%	52.1%	38.9%	40.6%	41.2%
Net sales ¹	106,539	121,087	107,609	121,667	132,930	177,482	236,366	296,649
EBITDA ¹	34,950	36,676	28,760	32,609	39,635	58,058	87,768	125,501
EBIT ¹	29,074	28,988	20,472	23,386	29,801	48,018	77,620	112,068
Net income ¹	22,903	22,730	17,469	19,356	23,634	38,207	59,501	85,542
Net Debt ¹	40,802	43,660	64,964	80,093	66,811	40,130	-2,879	-49,317
Reference price ²	126.05	94.36	124.91	135.25	231.00	776.00	776.00	776.00
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	33.82x	6.08x	18.84x	0.65%	193B
EOPTOLINK TECHNOLOGY INC., LTD.	34.51x	13.74x	28.92x	0.34%	114B
HON HAI PRECISION INDUSTRY CO., LTD.	13.71x	0.29x	6.71x	3.72%	104B
MURATA MANUFACTURING CO., LTD.	49.41x	7.88x	25.75x	0.76%	102B
LUXSHARE PRECISION INDUSTRY CO., LTD.	21.22x	1.22x	13.69x	0.53%	68.65B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	77.62x	7.55x	36.68x	0.21%	69.93B
COHERENT CORP.	73.8x	8.76x	37.19x	0.01%	58.57B
TE CONNECTIVITY PLC	18.78x	3.2x	12.1x	1.47%	58.77B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	72.18x	29.14x	64.59x	0.42%	41.79B
Average	43.89x	8.65x	27.16x	0.9%	90.19B
Weighted average by Cap.	39.78x	7.53x	23.87x	0.97%