Valuation Yageo Corporation OTC Markets

Stocks

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

06-09	Yageo's Sales Jump 48% in May	MT
06-01	Yageo Unit to Pay 1.12 Billion Mexican Pesos Dividend	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	2,138,654	-	-
Change	-	-20.22%	32.97%	11.14%	70.81%	350.22%	-	-
Enterprise Value (EV) ¹	276,677	231,851	315,202	358,196	541,838	2,179,656	2,137,647	2,095,370
Change	-	-16.2%	35.95%	13.64%	51.27%	302.27%	-1.93%	-1.98%
P/E	10.6x	10.4x	14.3x	14.2x	20.1x	57.9x	41.8x	28.6x
PBR	2.97x	1.55x	1.83x	1.71x	2.78x	10.5x	8.48x	6.81x
PEG	-	-0.4x	-4.38x	1.58x	1x	1x	1.1x	0.6x
Capitalization / Revenue	2.21x	1.55x	2.33x	2.29x	3.57x	12.3x	9.8x	7.85x
EV / Revenue	2.6x	1.91x	2.93x	2.94x	4.08x	12.5x	9.79x	7.69x
EV / EBITDA	7.92x	6.32x	11x	11x	13.7x	38.3x	25.9x	18.9x
EV / EBIT	9.52x	8x	15.4x	15.3x	18.2x	46.8x	30.2x	21.5x
EV / FCF	19.6x	11.3x	21.6x	14.6x	21.8x	61.9x	43.4x	30.3x
FCF Yield	5.11%	8.87%	4.63%	6.84%	4.58%	1.62%	2.3%	3.3%
Dividend per Share ²	2.629	2.092	4.185	5	6	7	10.43	13.68
Rate of return	2.09%	2.22%	3.35%	3.7%	2.6%	0.67%	1%	1.32%
EPS ²	11.91	9.041	8.746	9.532	11.51	17.96	24.89	36.4
Distribution rate	22.1%	23.1%	47.8%	52.5%	52.1%	39%	41.9%	37.6%
Net sales ¹	106,539	121,087	107,609	121,667	132,930	174,157	218,247	272,440
EBITDA ¹	34,950	36,676	28,760	32,609	39,635	56,966	82,381	111,073
EBIT ¹	29,074	28,988	20,472	23,386	29,801	46,607	70,863	97,639
Net income ¹	22,903	22,730	17,469	19,356	23,634	36,664	53,768	77,430
Net Debt ¹	40,802	43,660	64,964	80,093	66,811	41,002	-1,007	-43,284
Reference price ²	126.05	94.36	124.91	135.25	231.00	1,040.00	1,040.00	1,040.00
Nbr of stocks (in thousands)	1,871,260	1,994,301	2,003,308	2,056,215	2,056,398	2,056,398	-	-
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	36.16x	6.47x	20.14x	0.61%	205B
MURATA MANUFACTURING CO., LTD.	89.87x	10.5x	42.44x	0.56%	121B
EOPTOLINK TECHNOLOGY INC., LTD.	39.76x	14.89x	29.7x	0.33%	114B
HON HAI PRECISION INDUSTRY CO., LTD.	14.1x	0.3x	6.83x	3.64%	108B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	113.93x	10.97x	53.9x	0.14%	97.47B
COHERENT CORP.	96.48x	11.31x	48.01x	0.01%	76.54B
LUXSHARE PRECISION INDUSTRY CO., LTD.	22.77x	1.26x	13.91x	0.44%	69.99B
TE CONNECTIVITY PLC	18.34x	3.15x	11.93x	1.5%	57.88B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	83.96x	33.94x	71.23x	0.4%	47.36B
Average	57.26x	10.31x	33.12x	0.85%	99.7B
Weighted average by Cap.	55.10x	9.07x	30.47x	0.87%