|
End-of-day quote
Taipei Exchange
2026-09-17
|
5-day change | 1st Jan Change | ||
| 556.00 TWD | +1.65% |
|
-8.85% | +70.81% |
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 | 79,152 | - |
| Change | - | 97.78% | 261.76% | 38.94% | 73.14% | 72.66% | - |
| Enterprise Value (EV) 1 | 2,703 | 5,057 | 17,225 | 23,350 | 44,024 | 75,430 | 79,152 |
| Change | - | 87.09% | 240.62% | 35.56% | 88.54% | 71.34% | 4.93% |
| P/E | -9.05x | 19.4x | 43.1x | 49.6x | 61.3x | 75.2x | 39.3x |
| PBR | 1.99x | 3.72x | 6.68x | 7.79x | 11.9x | 14.7x | - |
| PEG | - | -0x | 0.7x | 3.7x | 1.5x | 1.9x | 0.4x |
| Capitalization / Revenue | 3.08x | 4x | 6.45x | 7.67x | 10.5x | 13.3x | 7.18x |
| EV / Revenue | 3.12x | 3.84x | 5.83x | 6.77x | 10x | 12.7x | 7.18x |
| EV / EBITDA | -41.9x | 13.1x | 32x | 41.9x | 54.5x | 53.8x | 30x |
| EV / EBIT | -13.1x | 18.5x | 38.9x | 48.2x | 59.7x | 59.2x | 31.7x |
| EV / FCF | -57.1x | 20.2x | 38.1x | 34.5x | 186x | 74.7x | - |
| FCF Yield | -1.75% | 4.95% | 2.62% | 2.9% | 0.54% | 1.34% | - |
| Dividend per Share 2 | - | - | 1.43 | - | 2.18 | 4 | - |
| Rate of return | - | - | 0.99% | - | 0.67% | 0.72% | - |
| 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 | 556.00 | 556.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 74.02x | 12.48x | 52.93x | 0.73% | 2.45B | |
| 26.46x | 5.88x | 15.24x | 1.58% | 425B | |
| 52.09x | 18.45x | 37.03x | -.--% | 249B | |
| 20.6x | 0.83x | 15.07x | 2.2% | 184B | |
| 29.37x | 9.33x | 22.52x | 0.42% | 159B | |
| 33.32x | 6.45x | 19x | 1.01% | 76.21B | |
| 43.37x | 12.78x | 28.71x | -.--% | 82.47B | |
| 42.24x | 2.23x | 14.52x | 1.71% | 57.08B | |
| 27.65x | 6.24x | 20.83x | 1.49% | 53.41B | |
| 58.72x | 7.6x | 33.63x | -.--% | 48.29B | |
| Average | 40.78x | 8.23x | 25.95x | 0.91% | 133.71B | |
| Weighted average by Cap. | 34.18x | 8.33x | 22.11x | 1.05% |
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
