Valuation Wellell Inc.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 22/06/2026			5-day change	1st Jan Change
23.30 ^TWD	-0.43%		0.00%	+5.67%

06-10	Wellell to Merge Units to Streamline German Operations	MT
05-14	Wellell Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,901	2,967	2,967	2,916	2,513	2,225
Change	-	2.26%	0%	-1.7%	-13.84%	-11.45%
Enterprise Value (EV) ¹	2,709	2,914	2,917	2,522	2,038	1,635
Change	-	7.57%	0.1%	-13.55%	-19.17%	-19.78%
P/E	27.9x	29.1x	18.5x	19.3x	21.8x	18.5x
PBR	1.38x	1.44x	1.34x	1.25x	1.04x	0.88x
PEG	-	-14.99x	0.3x	-3.41x	-0.9x	4.22x
Capitalization / Revenue	1.45x	1.25x	1.11x	1.1x	1.05x	0.93x
EV / Revenue	1.35x	1.23x	1.1x	0.95x	0.85x	0.68x
EV / EBITDA	15.4x	14.9x	10.6x	8.85x	9.13x	6.52x
EV / EBIT	27.4x	27.9x	15.8x	13x	15.5x	10.8x
EV / FCF	15x	-25.7x	-70.6x	6.64x	15.4x	11.8x
FCF Yield	6.68%	-3.89%	-1.42%	15.1%	6.48%	8.45%
Dividend per Share ²	0.55	0.55	0.85	0.8	0.8	-
Rate of return	1.91%	1.87%	2.89%	2.77%	3.21%	-
EPS ²	1.03	1.01	1.59	1.5	1.14	1.19
Distribution rate	53.4%	54.5%	53.5%	53.3%	70.2%	-
Net sales ¹	2,004	2,374	2,664	2,647	2,387	2,404
EBITDA ¹	175.8	195.5	275.6	284.8	223.3	250.8
EBIT ¹	98.94	104.3	184.9	194.2	131.7	150.8
Net income ¹	104.6	102.2	161.4	152.2	115.2	121.1
Net Debt ¹	-192.3	-52.8	-50.01	-394.8	-474.5	-590.2
Reference price ²	28.75	29.40	29.40	28.90	24.90	22.05
Nbr of stocks (in thousands)	100,912	100,912	100,912	100,912	100,912	100,912
Announcement Date	31/03/21	31/03/22	31/03/23	15/03/24	17/03/25	17/03/26

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.($)
WELLELL INC.	-	-	-	-	74.6M
HENRY SCHEIN, INC.	18.93x	0.87x	10.23x	-.--%	9.1B
SHIP HEALTHCARE HOLDINGS, INC.	12.19x	0.22x	4.65x	2.9%	1.19B
AS ONE CORPORATION	17.47x	1.25x	9.53x	2.8%	981M
ACCENDRA HEALTH, INC.	-3.52x	0.69x	5.19x	0.08%	247M
Average	11.27x	0.76x	7.40x	1.45%	2.32B
Weighted average by Cap.	17.63x	0.83x	9.48x	0.54%