Wiwynn Future Growth

Future criteria checks 6/6

Wiwynn is forecast to grow earnings and revenue by 22.2% and 28.9% per annum respectively. EPS is expected to grow by 19.5% per annum. Return on equity is forecast to be 35.5% in 3 years.

Key information

22.2%

Earnings growth rate

19.5%

EPS growth rate

Tech earnings growth	0%
Revenue growth rate	28.9%
Future return on equity	35.5%
Analyst coverage	Good
Last updated	19 Dec 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

BDL:WICOA - Analysts future estimates and past financials data (TWD Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	586,961	32,493	25,445	33,926	10
12/31/2025	475,693	26,614	18,618	24,823	16
12/31/2024	355,835	22,277	7,119	11,841	14
9/30/2024	303,477	19,244	-9,266	-4,403	N/A
6/30/2024	258,476	15,531	14,523	19,289	N/A
3/31/2024	237,303	13,453	18,225	23,534	N/A
12/31/2023	241,901	12,044	18,061	23,060	N/A
9/30/2023	270,791	12,479	-2,508	2,045	N/A
6/30/2023	297,647	14,180	12,765	16,479	N/A
3/31/2023	316,396	15,127	19,464	21,754	N/A
12/31/2022	292,876	14,175	29,089	30,678	N/A
9/30/2022	262,316	12,838	34,428	35,241	N/A
6/30/2022	227,905	10,549	2,435	3,165	N/A
3/31/2022	204,041	9,295	-2,884	-2,254	N/A
12/31/2021	192,626	8,648	-14,799	-14,212	N/A
9/30/2021	188,261	8,766	-1,923	-1,309	N/A
6/30/2021	190,203	8,985	-2,697	-2,146	N/A
3/31/2021	191,081	8,846	1,661	2,290	N/A
12/31/2020	186,928	8,610	13,475	14,092	N/A
9/30/2020	183,968	7,826	-9,593	-8,814	N/A
6/30/2020	170,109	6,949	1,182	2,107	N/A
3/31/2020	160,301	6,438	2,163	3,001	N/A
12/31/2019	163,600	6,169	7,141	7,905	N/A
9/30/2019	160,670	5,502	12,154	12,638	N/A
6/30/2019	175,845	5,644	1,985	2,286	N/A
3/31/2019	179,949	5,721	-1,882	-1,723	N/A
12/31/2018	181,065	5,578	-10,322	-10,162	N/A
9/30/2018	165,614	4,691	-3,196	-3,056	N/A
6/30/2018	139,997	3,534	N/A	412	N/A
3/31/2018	114,843	2,150	N/A	-1,409	N/A
12/31/2017	85,675	1,208	N/A	4,212	N/A
9/30/2017	64,021	874	N/A	-4,097	N/A
6/30/2017	50,636	581	N/A	-1,914	N/A
3/31/2017	35,774	326	N/A	-1,459	N/A
12/31/2016	31,741	311	N/A	-4,830	N/A
12/31/2015	10,803	273	N/A	899	N/A
12/31/2014	4,577	80	N/A	199	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: WICOA's forecast earnings growth (22.2% per year) is above the savings rate (2.6%).

Earnings vs Market: WICOA's earnings (22.2% per year) are forecast to grow faster than the Luxembourg market (13.8% per year).

High Growth Earnings: WICOA's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: WICOA's revenue (28.9% per year) is forecast to grow faster than the Luxembourg market (4.9% per year).

High Growth Revenue: WICOA's revenue (28.9% per year) is forecast to grow faster than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: WICOA's Return on Equity is forecast to be high in 3 years time (35.5%)

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/26 21:47
End of Day Share Price	2024/12/24 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Wiwynn Corporation is covered by 24 analysts. 16 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Skye Chen	Aletheia Analyst Network Limited
Warren Lau	Aletheia Analyst Network Limited
Robert Cheng	BofA Global Research