|
End-of-day quote
Taipei Exchange
08/10/2026
|
5-day change | 1st Jan Change | ||
| 565.00 TWD | -2.42% |
|
+1.44% | +73.58% |
Company Valuation: LuxNet Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,663 | 5,268 | 19,057 | 26,478 | 45,843 | 80,433 | - |
| Change | - | 97.78% | 261.76% | 38.94% | 73.14% | 75.45% | - |
| Enterprise Value (EV) 1 | 2,703 | 5,057 | 17,225 | 23,350 | 44,024 | 76,711 | 80,433 |
| Change | - | 87.09% | 240.62% | 35.56% | 88.54% | 74.25% | 4.85% |
| P/E | -9.05x | 19.4x | 43.1x | 49.6x | 61.3x | 76.5x | 40x |
| PBR | 1.99x | 3.72x | 6.68x | 7.79x | 11.9x | 15x | - |
| PEG | - | -0x | 0.7x | 3.7x | 1.5x | 2x | 0.4x |
| Capitalization / Revenue | 3.08x | 4x | 6.45x | 7.67x | 10.5x | 13.5x | 7.29x |
| EV / Revenue | 3.12x | 3.84x | 5.83x | 6.77x | 10x | 12.9x | 7.29x |
| EV / EBITDA | -41.9x | 13.1x | 32x | 41.9x | 54.5x | 54.8x | 30.5x |
| EV / EBIT | -13.1x | 18.5x | 38.9x | 48.2x | 59.7x | 60.2x | 32.3x |
| EV / FCF | -57.1x | 20.2x | 38.1x | 34.5x | 186x | 76x | - |
| FCF Yield | -1.75% | 4.95% | 2.62% | 2.9% | 0.54% | 1.32% | - |
| Dividend per Share 2 | - | - | 1.43 | - | 2.18 | 4 | - |
| Rate of return | - | - | 0.99% | - | 0.67% | 0.71% | - |
| EPS 2 | -2.22 | 2.05 | 3.34 | 3.79 | 5.31 | 7.39 | 14.13 |
| Distribution rate | - | - | 42.8% | - | 41.1% | 54.1% | - |
| Net sales 1 | 866 | 1,319 | 2,956 | 3,451 | 4,385 | 5,943 | 11,031 |
| EBITDA 1 | -64.52 | 384.7 | 538.4 | 556.7 | 807.7 | 1,401 | 2,640 |
| EBIT 1 | -205.6 | 273.5 | 443 | 484.6 | 737.2 | 1,275 | 2,493 |
| Net income 1 | -285 | 270.8 | 442.4 | 533.3 | 764.2 | 1,073 | 2,051 |
| Net Debt 1 | 39.42 | -211 | -1,832 | -3,128 | -1,820 | -3,722 | - |
| Reference price 2 | 20.10 | 39.80 | 144.00 | 188.00 | 325.50 | 565.00 | 565.00 |
| Nbr of stocks (in thousands) | 1,32,511 | 1,32,358 | 1,32,340 | 1,40,840 | 1,40,840 | 1,42,359 | - |
| Announcement Date | 17/03/22 | 27/03/23 | 25/03/24 | 13/03/25 | 05/03/26 | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 76.45x | 12.91x | 54.75x | 0.71% | 251.55Cr | |
| 27.99x | 6.27x | 16.23x | 1.48% | 45TCr | |
| 55.32x | 19.77x | 39.63x | -.--% | 27TCr | |
| 18.33x | 0.73x | 13.43x | 2.47% | 16TCr | |
| 25.33x | 8x | 19.32x | 0.48% | 14TCr | |
| 48.76x | 14.72x | 32.48x | -.--% | 9.5TCr | |
| 32.35x | 6.32x | 18.31x | 1.08% | 7.4TCr | |
| 73.44x | 9.48x | 41.95x | -.--% | 6.04TCr | |
| 42.37x | 2.3x | 14.83x | 1.67% | 5.7TCr | |
| 26.8x | 6.04x | 20.16x | 1.54% | 5.18TCr | |
| Average | 42.72x | 8.65x | 27.11x | 0.94% | 13.62TCr | |
| Weighted average by Cap. | 36.24x | 8.98x | 23.33x | 1.03% |
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
- Stock Market
- Stocks
- 4979 Stock
- Valuation LuxNet Corporation
Select your edition
All financial news and data tailored to specific country editions
