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 7.04x 3.53x 3.66x
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 -0.98x
Capitalization / Revenue 1.36x 0.83x 1.7x 0.82x 4.16x 2.94x 1.7x 1.83x
EV / Revenue 1.3x 0.83x 2.04x 1.3x 4.31x 2.85x 1.22x 1.83x
EV / EBITDA 4.32x 2.99x 15x 8.01x 21.1x 4.97x 1.96x 2.76x
EV / EBIT 7.05x 4.72x -94x 208x 69.6x 5.51x 2.12x 2.98x
EV / FCF 6.32x - -15x -17.8x 82.2x 12.6x 3.12x 4.58x
FCF Yield 15.8% - -6.65% -5.61% 1.22% 7.93% 32% 21.8%
Dividend per Share 2 1 - - - - 10 11.31 11.48
Rate of return 2.94% - - - - 5.57% 6.3% 6.4%
EPS 2 3.41 3.25 -0.29 0.14 0.88 25.49 50.9 48.99
Distribution rate 29.3% - - - - 39.2% 22.2% 23.4%
Net sales 1 99,570 94,530 75,006 81,610 89,406 274,326 474,373 440,807
EBITDA 1 30,084 26,084 10,226 13,194 18,217 157,187 294,609 292,740
EBIT 1 18,428 16,535 -1,630 507.5 5,534 141,802 272,258 270,722
Net income 1 13,595 12,927 -1,147 601 3,962 115,419 229,727 177,011
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 11/02/22 17/02/23 07/02/24 15/04/25 12/02/26 - - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.04x2.85x4.97x5.57% 25.38B
22.3x12.64x19.16x0.34% 5,362B
22.87x11.23x15.22x1.1% 2,004B
38.79x16.35x24.01x0.73% 1,707B
13.94x8.5x10.26x0.05% 1,147B
5.28x3.4x4.11x0.2% 974B
97.93x17.72x67.33x-.--% 914B
-47.05x9.41x26.18x-.--% 571B
218.61x47.95x97.67x-.--% 294B
Average 42.19x 14.45x 29.88x 0.89% 1,444B
Weighted average by Cap. 29.23x 12.85x 22.72x 0.44%

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

  1. Stock Market
  2. Stocks
  3. 2344 Stock
  4. Valuation Winbond Electronics Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!