Valuation WT Microelectronics Co., Ltd.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
188.50 ^TWD	-3.83%		-10.87%	+37.59%

07-10	WT Microelectronics' Consolidated Sales Rocket 188% in June	MT
05-11	WT Microelectronics' Sales Surge 79% in April; Shares Rally 10%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	58,631	53,984	99,821	122,806	153,827	239,235	-	-
Change	-	-7.93%	84.91%	23.03%	25.26%	55.52%	-	-
Enterprise Value (EV) ¹	58,631	105,777	109,890	181,857	174,939	282,974	298,335	187,232
Change	-	80.41%	3.89%	65.49%	-3.8%	61.76%	5.43%	-37.24%
P/E	7.54x	7.1x	26.5x	13.7x	11.9x	7.91x	6.52x	-
PBR	-	1x	1.4x	1.19x	1.47x	1.67x	1.47x	1.37x
PEG	-	-0.6x	-0.5x	0.2x	0.3x	0x	0.3x	-
Capitalization / Revenue	-	0.09x	0.17x	0.13x	0.13x	0.1x	0.08x	0.06x
EV / Revenue	-	0.19x	0.18x	0.19x	0.15x	0.12x	0.1x	0.04x
EV / EBITDA	-	8.66x	12.6x	10.9x	7.73x	6.26x	5.44x	2.76x
EV / EBIT	-	8.98x	13.4x	11.9x	8.38x	6.4x	5.57x	2.81x
EV / FCF	-	-16.7x	2.69x	4.31x	11x	57x	15.3x	-
FCF Yield	-	-6%	37.1%	23.2%	9.11%	1.75%	6.52%	-
Dividend per Share ²	-	-	4.24	-	15.3	12.52	17.72	19.08
Rate of return	-	-	3.77%	-	11.2%	6.64%	9.4%	10.1%
EPS ²	9.75	8.61	4.24	8.05	11.5	23.82	28.9	-
Distribution rate	-	-	100%	-	133%	52.6%	61.3%	-
Net sales ¹	-	571,197	594,519	959,432	1,177,949	2,293,878	3,055,529	4,224,538
EBITDA ¹	-	12,221	8,756	16,671	22,637	45,233	54,859	67,813
EBIT ¹	-	11,783	8,200	15,264	20,882	44,214	53,605	66,540
Net income ¹	7,923	7,631	4,012	9,112	13,544	30,468	36,718	-
Net Debt ¹	-	51,793	10,068	59,051	21,112	43,739	59,101	-52,003
Reference price ²	73.50	61.10	112.50	110.00	137.00	188.50	188.50	188.50
Nbr of stocks (in thousands)	797,707	883,530	887,302	1,116,417	1,122,825	1,269,150	-	-
Announcement Date	24/02/22	23/02/23	31/01/24	25/02/25	03/03/26	-	-	-

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.($)
WT MICROELECTRONICS CO., LTD.	7.91x	0.12x	6.26x	6.64%	7.38B
OMNIVISION INTEGRATED CIRCUITS GROUP, INC.	31.97x	3.75x	20.78x	0.46%	19.03B
ARROW ELECTRONICS, INC.	11.74x	-	-	-.--%	10.56B
WPG HOLDINGS LIMITED	8.4x	0.23x	8.91x	8.54%	5.67B
MACNICA HOLDINGS, INC.	16.42x	-	-	2.58%	3.52B
Average	15.29x	1.37x	11.98x	3.64%	9.23B
Weighted average by Cap.	19.41x	2.29x	15.34x	2.5%