Valuation Winbond Electronics Corporation OTC Markets

Stocks

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

09-22	Börse Stuttgart: Infineon sells Flash unit for $1.1bn	DP
09-18	Winbond Electronics Acquires NT$332 Million Worth of Nuvoton Technology Shares	MT

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	798,750	-	-
Change	-	-42.35%	63.16%	-47.67%	458.11%	114.89%	-	-
Enterprise Value (EV) ¹	129,926	78,008	153,199	105,708	385,105	772,448	568,399	798,750
Change	-	-39.96%	96.39%	-31%	264.31%	100.58%	-26.42%	40.53%
P/E	9.97x	6.03x	-105x	106x	93.9x	6.98x	3.38x	2.56x
PBR	1.64x	0.83x	1.38x	0.73x	3.44x	3.49x	1.73x	1.12x
PEG	-	-1.29x	1x	-1x	0x	0x	0x	0.1x
Capitalization / Revenue	1.36x	0.83x	1.7x	0.82x	4.16x	2.89x	1.64x	1.18x
EV / Revenue	1.3x	0.83x	2.04x	1.3x	4.31x	2.8x	1.17x	1.18x
EV / EBITDA	4.32x	2.99x	15x	8.01x	21.1x	4.88x	1.85x	1.94x
EV / EBIT	7.05x	4.72x	-94x	208x	69.6x	5.41x	1.99x	2.04x
EV / FCF	6.32x	-	-15x	-17.8x	82.2x	12.3x	2.9x	2.25x
FCF Yield	15.8%	-	-6.65%	-5.61%	1.22%	8.12%	34.5%	44.5%
Dividend per Share ²	1	-	-	-	0.5	10	11.31	13.48
Rate of return	2.94%	-	-	-	0.61%	5.63%	6.37%	7.59%
EPS ²	3.41	3.25	-0.29	0.14	0.88	25.42	52.55	69.28
Distribution rate	29.3%	-	-	-	56.8%	39.3%	21.5%	19.5%
Net sales ¹	99,570	94,530	75,006	81,610	89,406	275,911	486,315	679,162
EBITDA ¹	30,084	26,084	10,226	13,194	18,217	158,435	307,423	412,778
EBIT ¹	18,428	16,535	-1,630	507.5	5,534	142,801	285,072	390,760
Net income ¹	13,595	12,927	-1,147	601	3,962	116,481	240,404	377,204
Net Debt ¹	-5,394	-	25,918	39,108	13,405	-26,302	-230,351	-
Reference price ²	34.00	19.60	30.45	14.80	82.60	177.50	177.50	177.50
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	23.89x	13.67x	20.61x	0.32%	5,769B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.93x	11.78x	15.96x	1.05%	2,103B
BROADCOM INC.	39.19x	16.56x	24.33x	0.72%	1,730B
MICRON TECHNOLOGY, INC.	14.48x	8.89x	10.69x	0.05%	1,202B
AMD (ADVANCED MICRO DEVICES)	110.29x	20.01x	75.94x	-.--%	1,031B
SK HYNIX INC.	5.22x	3.4x	4.11x	0.19%	1T
INTEL CORPORATION	-50.2x	10.01x	27.89x	-.--%	611B
ARM HOLDINGS PLC	241.48x	52.66x	107.43x	-.--%	324B
Average	51.04x	17.12x	35.87x	0.29%	1,721B
Weighted average by Cap.	31.94x	13.81x	24.81x	0.4%