|
End-of-day quote
Taiwan S.E.
22/10/2026
|
5-day change | 1st Jan Change | ||
| 213.00 TWD | +0.24% |
|
-1.39% | +55.47% |
| 08/09 | WT Microelectronics Files for Singapore Listing of $500 Million Bonds | MT |
| 07/09 | Taiwan's Wistron raises $1.5 billion in global share sale to fund raw material purchases | RE |
Company Valuation: WT Microelectronics Co., Ltd.
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 | 1,22,806 | 1,53,827 | 2,70,635 | - | - |
| Change | - | -7.93% | 84.91% | 23.03% | 25.26% | 75.93% | - | - |
| Enterprise Value (EV) 1 | 58,631 | 1,05,777 | 1,09,890 | 1,81,857 | 1,74,939 | 3,21,238 | 3,29,736 | 2,18,632 |
| Change | - | 80.41% | 3.89% | 65.49% | -3.8% | 83.63% | 2.65% | -33.69% |
| P/E | 7.54x | 7.1x | 26.5x | 13.7x | 11.9x | 7.81x | 6.82x | 5.22x |
| PBR | - | 1x | 1.4x | 1.19x | 1.47x | 1.94x | 1.66x | 1.55x |
| PEG | - | -0.6x | -0.5x | 0.2x | 0.3x | 0x | 0.5x | 0.2x |
| Capitalization / Revenue | - | 0.09x | 0.17x | 0.13x | 0.13x | 0.11x | 0.09x | 0.07x |
| EV / Revenue | - | 0.19x | 0.18x | 0.19x | 0.15x | 0.14x | 0.11x | 0.06x |
| EV / EBITDA | - | 8.66x | 12.6x | 10.9x | 7.73x | 6.24x | 5.55x | 2.89x |
| EV / EBIT | - | 8.98x | 13.4x | 11.9x | 8.38x | 6.59x | 5.65x | 2.96x |
| EV / FCF | - | -16.7x | 2.69x | 4.31x | 11x | 15.5x | 29.4x | 9.66x |
| FCF Yield | - | -6% | 37.1% | 23.2% | 9.11% | 6.44% | 3.4% | 10.4% |
| Dividend per Share 2 | - | - | 4.24 | - | 15.3 | 13.53 | 18.7 | 20.48 |
| Rate of return | - | - | 3.77% | - | 11.2% | 6.35% | 8.78% | 9.61% |
| EPS 2 | 9.75 | 8.61 | 4.24 | 8.05 | 11.5 | 27.26 | 31.22 | 40.81 |
| Distribution rate | - | - | 100% | - | 133% | 49.6% | 59.9% | 50.2% |
| Net sales 1 | - | 5,71,197 | 5,94,519 | 9,59,432 | 11,77,949 | 23,70,198 | 30,43,834 | 38,41,858 |
| EBITDA 1 | - | 12,221 | 8,756 | 16,671 | 22,637 | 51,446 | 59,382 | 75,735 |
| EBIT 1 | - | 11,783 | 8,200 | 15,264 | 20,882 | 48,744 | 58,346 | 73,799 |
| Net income 1 | 7,923 | 7,631 | 4,012 | 9,112 | 13,544 | 36,365 | 41,015 | 55,700 |
| Net Debt 1 | - | 51,793 | 10,068 | 59,051 | 21,112 | 50,603 | 59,101 | -52,003 |
| Reference price 2 | 73.50 | 61.10 | 112.50 | 110.00 | 137.00 | 213.00 | 213.00 | 213.00 |
| Nbr of stocks (in thousands) | 7,97,707 | 8,83,530 | 8,87,302 | 11,16,417 | 11,22,825 | 12,70,587 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 31/01/24 | 25/02/25 | 03/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.79x | 0.14x | 6.23x | 6.36% | 832.25Cr | |
| 22.2x | 12.68x | 19.12x | 0.34% | 5,36000Cr | |
| 21.96x | 10.76x | 14.58x | 1.11% | 1,93400Cr | |
| 36.51x | 15.45x | 22.69x | 0.77% | 1,61300Cr | |
| 5.27x | 3.22x | 3.59x | 0.07% | 1,03400Cr | |
| 96.83x | 17.47x | 66.25x | -.--% | 90TCr | |
| 3.65x | 2.24x | 2.69x | 0.26% | 71TCr | |
| -40.26x | 8.07x | 22.5x | -.--% | 49TCr | |
| 33.14x | 12.07x | 22.59x | 2.03% | 26TCr | |
| Average | 20.79x | 9.12x | 20.03x | 1.22% | 1,36800Cr | |
| Weighted average by Cap. | 24.76x | 11.49x | 20.28x | 0.49% |
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
- 3036 Stock
- Valuation WT Microelectronics Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
