Valuation Yageo Corporation OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-14	Yageo Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-10	Yageo's July Sales Soar to Record High	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	235,875	188,191	250,238	278,103	475,028	1,249,378	-	-
Change	-	-20.22%	32.97%	11.14%	70.81%	163.01%	-	-
Enterprise Value (EV) ¹	276,677	231,851	315,202	358,196	541,838	1,301,946	1,261,826	1,231,590
Change	-	-16.2%	35.95%	13.64%	51.27%	140.28%	-3.08%	-2.4%
P/E	10.6x	10.4x	14.3x	14.2x	20.1x	31.4x	19.6x	13.3x
PBR	2.97x	1.55x	1.83x	1.71x	2.78x	6.28x	4.8x	4.03x
PEG	-	-0.4x	-4.38x	1.58x	1x	0.5x	0.3x	0.3x
Capitalization / Revenue	2.21x	1.55x	2.33x	2.29x	3.57x	6.89x	5.14x	4.06x
EV / Revenue	2.6x	1.91x	2.93x	2.94x	4.08x	7.18x	5.19x	4x
EV / EBITDA	7.92x	6.32x	11x	11x	13.7x	22x	13.8x	9.25x
EV / EBIT	9.52x	8x	15.4x	15.3x	18.2x	26.4x	15.5x	10.3x
EV / FCF	19.6x	11.3x	21.6x	14.6x	21.8x	43.8x	23.5x	15x
FCF Yield	5.11%	8.87%	4.63%	6.84%	4.58%	2.29%	4.26%	6.65%
Dividend per Share ²	2.629	2.092	4.185	5	6	8.091	12.78	18.83
Rate of return	2.09%	2.22%	3.35%	3.7%	2.6%	1.33%	2.1%	3.1%
EPS ²	11.91	9.041	8.746	9.532	11.51	19.38	31.06	45.68
Distribution rate	22.1%	23.1%	47.8%	52.5%	52.1%	41.7%	41.2%	41.2%
Net sales ¹	106,539	121,087	107,609	121,667	132,930	181,265	242,919	307,846
EBITDA ¹	34,950	36,676	28,760	32,609	39,635	59,267	91,223	133,098
EBIT ¹	29,074	28,988	20,472	23,386	29,801	49,393	81,222	119,646
Net income ¹	22,903	22,730	17,469	19,356	23,634	39,942	63,166	89,786
Net Debt ¹	40,802	43,660	64,964	80,093	66,811	52,568	12,448	-17,788
Reference price ²	126.05	94.36	124.91	135.25	231.00	608.00	608.00	608.00
Nbr of stocks (in thousands)	1,871,260	1,994,301	2,003,308	2,056,215	2,056,398	2,054,898	-	-
Announcement Date	17/03/22	29/03/23	29/02/24	25/03/25	26/02/26	-	-	-

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.($)
AMPHENOL CORPORATION	32.95x	6.13x	18.33x	0.61%	206B
HON HAI PRECISION INDUSTRY CO., LTD.	13.93x	0.32x	7.04x	3.61%	114B
MURATA MANUFACTURING CO., LTD.	42.6x	6.9x	22.39x	0.85%	94.2B
EOPTOLINK TECHNOLOGY INC., LTD.	28.33x	11.37x	23.73x	0.41%	92.63B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	76.06x	7.99x	37.38x	0.19%	81.24B
LUXSHARE PRECISION INDUSTRY CO., LTD.	20.32x	1.16x	12.78x	0.56%	64.54B
COHERENT CORP.	43.34x	6.19x	23.33x	0.04%	63.81B
TE CONNECTIVITY PLC	19.7x	3.34x	12.69x	1.35%	62.6B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	74.5x	30.09x	66.69x	0.41%	43.3B
Average	39.08x	8.16x	24.93x	0.89%	91.35B
Weighted average by Cap.	36.16x	6.85x	21.80x	0.99%