Company Valuation: Winbond Electronics Corporation

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 66,600 371,700 807,750 - -
Change - -42.35% 63.16% -47.67% 458.11% 117.31% - -
Enterprise Value (EV) 1 129,926 78,008 153,199 105,708 385,105 781,448 577,399 807,750
Change - -39.96% 96.39% -31% 264.31% 102.92% -26.11% 39.89%
P/E 9.97x 6.03x -105x 106x 93.9x 7.06x 3.42x 2.59x
PBR 1.64x 0.83x 1.38x 0.73x 3.44x 3.53x 1.75x 1.13x
PEG - -1.29x 1x -1x 0x 0x 0x 0.1x
Capitalization / Revenue 1.36x 0.83x 1.7x 0.82x 4.16x 2.93x 1.66x 1.19x
EV / Revenue 1.3x 0.83x 2.04x 1.3x 4.31x 2.83x 1.19x 1.19x
EV / EBITDA 4.32x 2.99x 15x 8.01x 21.1x 4.93x 1.88x 1.96x
EV / EBIT 7.05x 4.72x -94x 208x 69.6x 5.47x 2.03x 2.07x
EV / FCF 6.32x - -15x -17.8x 82.2x 12.5x 2.95x 2.27x
FCF Yield 15.8% - -6.65% -5.61% 1.22% 8.03% 34% 44%
Dividend per Share 2 1 - - - 0.5 10 11.31 13.48
Rate of return 2.94% - - - 0.61% 5.57% 6.3% 7.51%
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 82.60 179.50 179.50 179.50
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 11/2/22 17/2/23 7/2/24 15/4/25 12/2/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.06x2.83x4.93x5.57% 25.35B
23.75x13.59x20.49x0.32% 5,734B
23.98x11.81x15.97x1.04% 2,103B
40.71x17.19x25.25x0.69% 1,797B
14.81x9.09x10.94x0.05% 1,229B
112.76x20.46x77.66x-.--% 1,054B
4.88x3.15x3.8x0.21% 937B
-48.87x9.76x27.17x-.--% 594B
234.68x51.16x104.36x-.--% 314B
Average 45.97x 15.45x 32.29x 0.88% 1,532B
Weighted average by Cap. 32.37x 13.87x 24.98x 0.41%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Winbond Electronics Corporation

Historical PBR trend

Valuation ratios - PBR - Winbond Electronics Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Winbond Electronics Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Winbond Electronics Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Winbond Electronics Corporation
  1. Stock Market
  2. Stocks
  3. 2344 Stock
  4. Valuation Winbond Electronics Corporation