|
End-of-day quote
Taipei Exchange
2026-08-25
|
5-day change | 1st Jan Change | ||
| 601.00 TWD | +9.87% |
|
+13.83% | +84.64% |
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 | 87,836 | - |
| Change | - | 97.78% | 261.76% | 38.94% | 73.14% | 91.6% | - |
| Enterprise Value (EV) 1 | 2,703 | 5,057 | 17,225 | 23,350 | 44,024 | 84,114 | 87,836 |
| Change | - | 87.09% | 240.62% | 35.56% | 88.54% | 91.06% | 4.42% |
| P/E | -9.05x | 19.4x | 43.1x | 49.6x | 61.3x | 88.1x | 53.7x |
| PBR | 1.99x | 3.72x | 6.68x | 7.79x | 11.9x | 16.4x | - |
| PEG | - | -0x | 0.7x | 3.7x | 1.5x | 2.8x | 0.8x |
| Capitalization / Revenue | 3.08x | 4x | 6.45x | 7.67x | 10.5x | 13.7x | 7.8x |
| EV / Revenue | 3.12x | 3.84x | 5.83x | 6.77x | 10x | 13.2x | 7.8x |
| EV / EBITDA | -41.9x | 13.1x | 32x | 41.9x | 54.5x | 117x | 99.6x |
| EV / EBIT | -13.1x | 18.5x | 38.9x | 48.2x | 59.7x | 72.5x | 44.4x |
| EV / FCF | -57.1x | 20.2x | 38.1x | 34.5x | 186x | 83.3x | - |
| FCF Yield | -1.75% | 4.95% | 2.62% | 2.9% | 0.54% | 1.2% | - |
| Dividend per Share 2 | - | - | 1.43 | - | 2.18 | 4 | - |
| Rate of return | - | - | 0.99% | - | 0.67% | 0.65% | - |
| 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 | 617.00 | 617.00 |
| Nbr of stocks (in thousands) | 132,511 | 132,358 | 132,340 | 140,840 | 140,840 | 142,359 | - |
| Announcement Date | 3/17/22 | 3/27/23 | 3/25/24 | 3/13/25 | 3/5/26 | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 88.14x | 13.16x | 116.99x | 0.65% | 2.77B | |
| 34.5x | 7.22x | 18.66x | 1.48% | 442B | |
| 52.96x | 18.8x | 37.74x | -.--% | 254B | |
| 21.53x | 0.87x | 15.44x | 2.15% | 189B | |
| 27.94x | 8.95x | 21.67x | 0.44% | 151B | |
| 45.27x | 13.39x | 30.26x | -.--% | 85.77B | |
| 35.31x | 6.82x | 19.49x | 0.96% | 80.52B | |
| 43.04x | 2.28x | 14.82x | 1.67% | 58.73B | |
| 76.62x | 8.95x | 41.26x | -.--% | 56.6B | |
| 28.96x | 6.55x | 21.91x | 1.42% | 55.9B | |
| Average | 45.43x | 8.70x | 33.82x | 0.88% | 137.55B | |
| Weighted average by Cap. | 38.10x | 8.88x | 23.93x | 1% |
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
