Valuation LuxNet Corporation

Stocks

End-of-day quote Taipei Exchange Other stock markets 26/06/2026			5-day change	1st Jan Change
459.00 ^TWD	-3.47%		-19.05%	+41.01%

14/05	LuxNet Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05/03	LuxNet Corporation Reports Earnings Results for the Full Year Ended December 31, 2025	CI

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	64,745	-
Change	-	97.78%	261.76%	38.94%	73.14%	41.23%	-
Enterprise Value (EV) ¹	2,703	5,057	17,225	23,350	44,024	61,023	64,745
Change	-	87.09%	240.62%	35.56%	88.54%	38.61%	6.1%
P/E	-9.05x	19.4x	43.1x	49.6x	61.3x	65.6x	39.9x
PBR	1.99x	3.72x	6.68x	7.79x	11.9x	12.2x	-
PEG	-	-0x	0.7x	3.7x	1.5x	2.1x	0.6x
Capitalization / Revenue	3.08x	4x	6.45x	7.67x	10.5x	10.1x	5.75x
EV / Revenue	3.12x	3.84x	5.83x	6.77x	10x	9.55x	5.75x
EV / EBITDA	-41.9x	13.1x	32x	41.9x	54.5x	84.9x	73.4x
EV / EBIT	-13.1x	18.5x	38.9x	48.2x	59.7x	52.6x	32.7x
EV / FCF	-57.1x	20.2x	38.1x	34.5x	186x	60.4x	-
FCF Yield	-1.75%	4.95%	2.62%	2.9%	0.54%	1.66%	-
Dividend per Share ²	-	-	1.43	-	2.18	4	-
Rate of return	-	-	0.99%	-	0.67%	0.87%	-
EPS ²	-2.22	2.05	3.34	3.79	5.31	7	11.49
Distribution rate	-	-	42.8%	-	41.1%	57.1%	-
Net sales ¹	866	1,319	2,956	3,451	4,385	6,392	11,262
EBITDA ¹	-64.52	384.7	538.4	556.7	807.7	719	882
EBIT ¹	-205.6	273.5	443	484.6	737.2	1,160	1,978
Net income ¹	-285	270.8	442.4	533.3	764.2	997	1,636
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	459.00	459.00
Nbr of stocks (in thousands)	1,32,511	1,32,358	1,32,340	1,40,840	1,40,840	1,41,056	-
Announcement Date	17/03/22	27/03/23	25/03/24	13/03/25	05/03/26	-	-

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.($)
LUXNET CORPORATION	65.57x	9.55x	84.87x	0.87%	203.12Cr
CISCO SYSTEMS, INC.	35.13x	7.32x	18.92x	1.46%	45TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.93x	0.91x	16.49x	2.04%	20TCr
ZHONGJI INNOLIGHT CO., LTD.	46.58x	14.51x	36.53x	0.23%	21TCr
ARISTA NETWORKS, INC.	46.79x	15.81x	33.1x	-.--%	20TCr
NOKIA OYJ	45.44x	2.91x	18.83x	1.32%	7.29TCr
CIENA CORPORATION	92.12x	10.73x	49.53x	-.--%	6.79TCr
LUMENTUM HOLDINGS INC.	165.4x	21.29x	62.52x	-.--%	6.36TCr
MOTOROLA SOLUTIONS, INC.	30.37x	5.78x	16.91x	1.18%	6.69TCr
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.95x	2.64x	12.51x	3.22%	4.49TCr
Average	56.93x	9.15x	35.02x	1.03%	13.75TCr
Weighted average by Cap.	45.37x	9.02x	26.55x	1.05%