Valuation Winbond Electronics Corporation OTC Markets

Stocks

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

07-13	Winbond Electronics to Redeem Overseas Convertible Bonds Early in August	MT
06-01	Chipmaker Winbond April net profit +21,608% Y/Y at T$7.49 billion	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	135,320	78,008	127,281	66,600	371,700	585,000	-	-
Change	-	-42.35%	63.16%	-47.67%	458.11%	57.38%	-	-
Enterprise Value (EV) ¹	129,926	78,008	153,199	105,708	385,105	558,645	358,268	585,000
Change	-	-39.96%	96.39%	-31%	264.31%	45.06%	-35.87%	63.29%
P/E	9.97x	6.03x	-105x	106x	93.9x	5.71x	3.08x	3x
PBR	1.64x	0.83x	1.38x	0.73x	3.44x	2.79x	1.31x	1.01x
PEG	-	-1.29x	1x	-1x	0x	0x	0x	1.12x
Capitalization / Revenue	1.36x	0.83x	1.7x	0.82x	4.16x	2.3x	1.42x	-
EV / Revenue	1.3x	0.83x	2.04x	1.3x	4.31x	2.2x	0.87x	-
EV / EBITDA	4.32x	2.99x	15x	8.01x	21.1x	3.68x	1.3x	2.21x
EV / EBIT	7.05x	4.72x	-94x	208x	69.6x	4.29x	2.01x	2.39x
EV / FCF	6.32x	-	-15x	-17.8x	82.2x	8.78x	1.79x	-
FCF Yield	15.8%	-	-6.65%	-5.61%	1.22%	11.4%	56%	-
Dividend per Share ²	1	-	-	-	-	4.86	6.07	6.96
Rate of return	2.94%	-	-	-	-	3.74%	4.67%	5.35%
EPS ²	3.41	3.25	-0.29	0.14	0.88	22.76	42.24	43.37
Distribution rate	29.3%	-	-	-	-	21.4%	14.4%	16%
Net sales ¹	99,570	94,530	75,006	81,610	89,406	254,020	411,376	-
EBITDA ¹	30,084	26,084	10,226	13,194	18,217	151,771	275,910	264,903
EBIT ¹	18,428	16,535	-1,630	507.5	5,534	130,289	178,627	244,727
Net income ¹	13,595	12,927	-1,147	601	3,962	103,752	193,628	-
Net Debt ¹	-5,394	-	25,918	39,108	13,405	-26,355	-226,732	-
Reference price ²	34.00	19.60	30.45	14.80	82.60	130.00	130.00	130.00
Nbr of stocks (in thousands)	3,980,000	3,980,000	4,180,000	4,500,000	4,500,000	4,500,000	-	-
Announcement Date	2/11/22 A	2/17/23 A	2/7/24 A	4/15/25 A	2/12/26 A	-	-	-

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.($)
NVIDIA CORPORATION	21.23x	11.94x	17.68x	0.38%	4,862B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.7x	11.12x	15.1x	1.11%	1,947B
BROADCOM INC.	43.23x	17.7x	26.05x	0.67%	1,852B
MICRON TECHNOLOGY, INC.	11.34x	6.83x	8.26x	0.06%	930B
SK HYNIX INC.	4.97x	3.02x	3.62x	0.23%	871B
AMD (ADVANCED MICRO DEVICES)	88.32x	15.33x	56.67x	-.--%	776B
INTEL CORPORATION	-39.08x	7.56x	21.11x	-.--%	455B
ARM HOLDINGS PLC	189.35x	41.55x	84.15x	-.--%	256B
TEXAS INSTRUMENTS INCORPORATED	32.44x	11.76x	21.82x	2.08%	252B
Average	41.61x	14.09x	28.27x	0.5%	1,356B
Weighted average by Cap.	28.67x	12.33x	20.91x	0.49%