|
End-of-day quote
Taipei Exchange
24/09/2026
|
5-day change | 1st Jan Change | ||
| 563.00 TWD | -4.58% |
|
-7.86% | +72.96% |
Company Valuation: LuxNet Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,663 | 5,268 | 19,057 | 26,478 | 45,843 | 80,148 | - |
| Change | - | 97.78% | 261.76% | 38.94% | 73.14% | 74.83% | - |
| Enterprise Value (EV) 1 | 2,703 | 5,057 | 17,225 | 23,350 | 44,024 | 76,426 | 80,148 |
| Change | - | 87.09% | 240.62% | 35.56% | 88.54% | 73.6% | 4.87% |
| P/E | -9.05x | 19.4x | 43.1x | 49.6x | 61.3x | 76.2x | 39.8x |
| PBR | 1.99x | 3.72x | 6.68x | 7.79x | 11.9x | 14.9x | - |
| PEG | - | -0x | 0.7x | 3.7x | 1.5x | 1.9x | 0.4x |
| Capitalization / Revenue | 3.08x | 4x | 6.45x | 7.67x | 10.5x | 13.5x | 7.27x |
| EV / Revenue | 3.12x | 3.84x | 5.83x | 6.77x | 10x | 12.9x | 7.27x |
| EV / EBITDA | -41.9x | 13.1x | 32x | 41.9x | 54.5x | 54.6x | 30.4x |
| EV / EBIT | -13.1x | 18.5x | 38.9x | 48.2x | 59.7x | 59.9x | 32.1x |
| EV / FCF | -57.1x | 20.2x | 38.1x | 34.5x | 186x | 75.7x | - |
| FCF Yield | -1.75% | 4.95% | 2.62% | 2.9% | 0.54% | 1.32% | - |
| Dividend per Share 2 | - | - | 1.43 | - | 2.18 | 4 | - |
| Rate of return | - | - | 0.99% | - | 0.67% | 0.71% | - |
| EPS 2 | -2.22 | 2.05 | 3.34 | 3.79 | 5.31 | 7.39 | 14.13 |
| Distribution rate | - | - | 42.8% | - | 41.1% | 54.1% | - |
| Net sales 1 | 866 | 1,319 | 2,956 | 3,451 | 4,385 | 5,943 | 11,031 |
| EBITDA 1 | -64.52 | 384.7 | 538.4 | 556.7 | 807.7 | 1,401 | 2,640 |
| EBIT 1 | -205.6 | 273.5 | 443 | 484.6 | 737.2 | 1,275 | 2,493 |
| Net income 1 | -285 | 270.8 | 442.4 | 533.3 | 764.2 | 1,073 | 2,051 |
| Net Debt 1 | 39.42 | -211 | -1,832 | -3,128 | -1,820 | -3,722 | - |
| Reference price 2 | 20.10 | 39.80 | 144.00 | 188.00 | 325.50 | 563.00 | 563.00 |
| Nbr of stocks (in thousands) | 132,511 | 132,358 | 132,340 | 140,840 | 140,840 | 142,359 | - |
| Announcement Date | 17/3/22 | 27/3/23 | 25/3/24 | 13/3/25 | 5/3/26 | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 76.18x | 12.86x | 54.55x | 0.71% | 2.52B | |
| 26.01x | 5.83x | 15.09x | 1.6% | 421B | |
| 54.16x | 19.35x | 38.83x | -.--% | 261B | |
| 20.16x | 0.81x | 14.74x | 2.25% | 180B | |
| 28.98x | 9.22x | 22.26x | 0.42% | 157B | |
| 44.42x | 13.09x | 29.42x | -.--% | 84.47B | |
| 33.06x | 6.44x | 18.67x | 1.06% | 75.61B | |
| 42.56x | 2.31x | 14.94x | 1.66% | 58.24B | |
| 29.37x | 6.65x | 22.2x | 1.41% | 56.73B | |
| 61.54x | 7.96x | 35.21x | -.--% | 50.61B | |
| Average | 41.64x | 8.45x | 26.59x | 0.91% | 134.67B | |
| Weighted average by Cap. | 34.86x | 8.63x | 22.70x | 1.04% |
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
- 4979 Stock
- Valuation LuxNet Corporation
Select your edition
All financial news and data tailored to specific country editions
