|
End-of-day quote
Taiwan S.E.
06/11/2026
|
5-day change | 1st Jan Change | ||
| 1,555.00 TWD | -5.76% |
|
-14.09% | +3.42% |
| 11-06 | Wiwynn Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026 | CI |
| 10-29 | Wiwynn Unit to Buy Equipment for $17 Million | MT |
Company Valuation: Wiwynn Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 194,947 | 139,348 | 319,084 | 486,903 | 833,496 | 866,688 | - | - |
| Change | - | -28.52% | 128.98% | 52.59% | 71.18% | 3.98% | - | - |
| Enterprise Value (EV) 1 | 202,977 | 122,556 | 288,916 | 446,199 | 823,691 | 867,983 | 918,394 | 903,802 |
| Change | - | -39.62% | 135.74% | 54.44% | 84.6% | 5.38% | 5.81% | -1.59% |
| P/E | 22.6x | 9.9x | 26.5x | 20.7x | 16.3x | 11.7x | 7.98x | 6.43x |
| PBR | 7.12x | 3.59x | 7.56x | 5.54x | 6.95x | 4.97x | 3.81x | 2.61x |
| PEG | - | 0.2x | -1.8x | 0.2x | 0x | 0.3x | 0.2x | 0.3x |
| Capitalization / Revenue | 1.01x | 0.48x | 1.32x | 1.35x | 0.88x | 0.61x | 0.34x | 0.25x |
| EV / Revenue | 1.05x | 0.42x | 1.19x | 1.24x | 0.87x | 0.61x | 0.36x | 0.26x |
| EV / EBITDA | 17x | 6.59x | 17.1x | 14.8x | 12.4x | 8.28x | 6.03x | 4.61x |
| EV / EBIT | 17.8x | 6.87x | 18.2x | 15.9x | 12.9x | 8.66x | 6.44x | 4.89x |
| EV / FCF | -13.8x | 4.2x | 15.9x | -18.7x | -66.2x | 31.4x | 133x | 38.3x |
| FCF Yield | -7.25% | 23.8% | 6.29% | -5.35% | -1.51% | 3.19% | 0.75% | 2.61% |
| Dividend per Share 2 | 8.381 | 16.64 | 14.03 | 24.7 | 46.8 | 68.28 | 90.46 | 118.3 |
| Rate of return | 2.24% | 6.23% | 2.29% | 2.81% | 3.11% | 4.39% | 5.82% | 7.61% |
| EPS 2 | 16.52 | 26.98 | 23.09 | 42.43 | 92.22 | 132.6 | 194.9 | 241.9 |
| Distribution rate | 50.7% | 61.7% | 60.8% | 58.2% | 50.8% | 51.5% | 46.4% | 48.9% |
| Net sales 1 | 192,626 | 292,876 | 241,901 | 360,541 | 950,663 | 1,425,604 | 2,567,132 | 3,509,613 |
| EBITDA 1 | 11,935 | 18,596 | 16,873 | 30,103 | 66,608 | 104,853 | 152,236 | 195,933 |
| EBIT 1 | 11,387 | 17,834 | 15,871 | 28,099 | 63,918 | 100,186 | 142,582 | 184,686 |
| Net income 1 | 8,648 | 14,175 | 12,044 | 22,776 | 51,118 | 74,858 | 109,315 | 134,135 |
| Net Debt 1 | 8,029 | -16,792 | -30,168 | -40,704 | -9,805 | 1,296 | 51,706 | 37,114 |
| Reference price 2 | 373.81 | 267.20 | 611.84 | 878.37 | 1,503.62 | 1,555.00 | 1,555.00 | 1,555.00 |
| Nbr of stocks (in thousands) | 521,514 | 521,514 | 521,514 | 554,325 | 554,325 | 557,355 | - | - |
| Announcement Date | 2/25/22 A | 2/23/23 A | 2/27/24 A | 2/27/25 A | 2/26/26 A | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.69x | 0.62x | 8.34x | 4.26% | 26.43B | |
| 13.6x | 1.17x | 9.21x | 0.77% | 209B | |
| 3.6x | 1.99x | 2.46x | -.--% | 119B | |
| 11.65x | 4.99x | 8.92x | 0.65% | 106B | |
| 10.85x | 4.46x | 7.95x | 0.25% | 98.74B | |
| 16.03x | 1.57x | 8.02x | 1.26% | 59.43B | |
| 10.83x | 0.33x | 9.44x | 6.55% | 34.15B | |
| 21.8x | 3.87x | 11.67x | 1.24% | 33.23B | |
| 99.24x | 6.06x | 26.71x | -.--% | 32.24B | |
| 11.89x | 0.24x | 4.74x | 2.82% | 29.76B | |
| Average | 21.12x | 2.53x | 9.75x | 1.78% | 74.75B | |
| Weighted average by Cap. | 15.36x | 2.54x | 8.50x | 1.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6669 Stock
- Valuation Wiwynn Corporation
Select your edition
All financial news and data tailored to specific country editions
