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	1,678,021	-	-
Change	-	-20.22%	32.97%	11.14%	70.81%	253.25%	-	-
Enterprise Value (EV) ¹	276,677	231,851	315,202	358,196	541,838	1,718,151	1,675,142	1,628,703
Change	-	-16.2%	35.95%	13.64%	51.27%	217.1%	-2.5%	-2.77%
P/E	10.6x	10.4x	14.3x	14.2x	20.1x	43.9x	28.6x	19.8x
PBR	2.97x	1.55x	1.83x	1.71x	2.78x	8.14x	6.46x	5.2x
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	9.45x	7.1x	5.66x
EV / Revenue	2.6x	1.91x	2.93x	2.94x	4.08x	9.68x	7.09x	5.49x
EV / EBITDA	7.92x	6.32x	11x	11x	13.7x	29.6x	19.1x	13x
EV / EBIT	9.52x	8x	15.4x	15.3x	18.2x	35.8x	21.6x	14.5x
EV / FCF	19.6x	11.3x	21.6x	14.6x	21.8x	47.3x	29.8x	19.6x
FCF Yield	5.11%	8.87%	4.63%	6.84%	4.58%	2.11%	3.36%	5.1%
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%	0.89%	1.42%	2.08%
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	816.00	816.00	816.00
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	3/17/22 A	3/29/23 A	2/29/24 A	3/25/25 A	2/26/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMPHENOL CORPORATION	34.65x	6.18x	19.25x	0.64%	196B
MURATA MANUFACTURING CO., LTD.	53.92x	8.58x	28.08x	0.7%	111B
EOPTOLINK TECHNOLOGY INC., LTD.	32.47x	12.9x	27.16x	0.36%	108B
HON HAI PRECISION INDUSTRY CO., LTD.	13.63x	0.29x	6.67x	3.74%	104B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	87.02x	8.46x	41.11x	0.19%	77.76B
LUXSHARE PRECISION INDUSTRY CO., LTD.	21.77x	1.25x	13.94x	0.52%	70.37B
COHERENT CORP.	80.02x	9.46x	40.15x	0.01%	63.48B
TE CONNECTIVITY PLC	18.51x	3.19x	12.05x	1.48%	58.48B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	75.44x	30.48x	67.55x	0.4%	43.62B
Average	46.38x	8.98x	28.44x	0.89%	92.43B
Weighted average by Cap.	42.59x	7.75x	25.10x	0.95%