Valuation WW Holding Inc.

Equities

End-of-day quote Taiwan S.E. Other stock markets 12/03/2026			5-day change	1st Jan Change
62.40 ^TWD	-0.79%		-2.80%	-11.11%

14/11	WW Holding Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI
28/25/28	WW Holding Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	3,264	2,820	2,616	4,788	6,899	7,112
Change	-	-13.6%	-7.23%	83.03%	44.09%	3.09%
Enterprise Value (EV) ¹	4,152	3,107	3,490	5,905	6,826	6,869
Change	-	-25.18%	12.33%	69.21%	15.59%	0.62%
P/E ratio	13x	-18.4x	34.9x	7.72x	11.7x	10.4x
PBR	1.76x	1.68x	1.55x	2.02x	2.18x	1.87x
PEG	-	0x	-0x	0x	-0.9x	0.8x
Capitalization / Revenue	0.51x	0.75x	0.48x	0.56x	0.87x	0.85x
EV / Revenue	0.64x	0.83x	0.65x	0.69x	0.86x	0.82x
EV / EBITDA	11x	1,951x	18.8x	7.29x	8.56x	8.41x
EV / EBIT	16.6x	-27.6x	45.7x	8.53x	10.1x	9.89x
EV / FCF	54.7x	4.96x	-11.8x	186x	7.88x	58.5x
FCF Yield	1.83%	20.2%	-8.45%	0.54%	12.7%	1.71%
Dividend per Share ²	0.3	-	1	4.949	5.26	6.407
Rate of return	0.55%	-	2.29%	6.2%	5.01%	6.04%
EPS ²	4.199	-2.56	1.25	10.34	8.973	10.16
Distribution rate	7.15%	-	80%	47.9%	58.6%	63.1%
Net sales ¹	6,458	3,742	5,400	8,539	7,921	8,337
EBITDA ¹	378	1.592	185.5	809.8	797	816.2
EBIT ¹	250.6	-112.4	76.31	692.4	677.1	694.8
Net income ¹	212.4	-153.4	75.32	636.3	616.6	743.7
Net Debt ¹	888.1	286.8	873.8	1,117	-72.93	-243.5
Reference price ²	54.40	47.00	43.60	79.80	105.00	106.00
Nbr of stocks (in thousands)	60,000	60,000	60,000	60,000	65,705	67,095
Announcement Date	31/03/20	31/03/21	31/03/22	30/03/23	20/03/24	18/03/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WW HOLDING INC.	-	-	-	-	14Cr
HERMÈS INTERNATIONAL	44.99x	11.73x	26.18x	1.02%	23TCr
SAFARI INDUSTRIES (INDIA) LIMITED	44.71x	3.7x	27.19x	0.2%	87Cr
ANHUI KORRUN CO., LTD.	12.79x	-	-	1.88%	70Cr
V.I.P. INDUSTRIES LIMITED	-23.9x	-	-	-.--%	54Cr
Average	19.65x	7.72x	26.69x	0.77%	4.64TCr
Weighted average by Cap.	44.74x	11.70x	26.18x	1.01%