Hypernet Co. Ltd
NT$29.90
As of Sun 8 Nov 2026, 12:00 UTC
TPEx:3194
Technology
Country
Taiwan
PE (Fwd)
•••
TSR 10Y CAGR
—
Div yield
—
ROE
—
Information Technology Services
Beta (5Y)
—
PE TTM
—
TSR TTM
—
Mkt cap
—
ROIC
—
SE Grade™
★★☆
Value
★★★
Quality
★★☆
Moat
★★☆
Consensus
Reference
NT$28
NT$47
(4.97%)
58.73%
Hold
11|7|7|8|3
4Q25
1Q26
2Q26
3Q26
Earnings per share
NT$
0.50
0.52
0.53
0.53
20.12%
17.10%
10.11%
3.88%
Revenue
NT$B
12.21
12.72
12.54
12.67
3.99%
3.53%
1.67%
3.20%
TTM
FYE 31 Dec
TWD
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026E
Trend
5Y
10Y
Peers
14.90
Revenue
NT$B
19.88
20.85
22.00
23.58
24.84
25.74
26.64
27.95
29.81
32.08
16.35
5.25%
5.64%
18
12.77
Revenue growth
%
14.88
15.14
16.49
18.19
17.33
19.77
16.98
19.22
18.68
20.42
17.27
19.22
17.76
48
20.10
Gross margin
%
6.22
4.20
6.85
6.30
6.05
6.15
7.41
9.43
7.60
8.42
12.91
7.60
6.58
92
21.53
Operating margin
%
14.78
16.40
13.85
11.06
14.02
15.15
16.84
17.36
15.75
14.37
8.58
15.75
14.96
65
10.82
Net margin
%
9.42
12.14
9.99
8.69
9.63
11.24
11.74
14.10
14.64
14.35
8.48
14.10
11.49
40
25.57
P/E ratio (avg)
x
36.92
43.49
45.92
54.53
60.79
61.27
71.00
77.75
81.08
78.59
22.40
77.75
61.03
9
34.22
EV/EBIT
x
7.879
7.759
7.097
6.672
5.846
6.252
6.138
6.654
6.289
6.413
19.89
6.289
6.534
66
15.65
FCF yield (avg)
%
17.80
17.39
14.44
11.80
13.16
11.83
10.57
8.05
6.93
8.55
10.39
8.55
11.82
37
8.45
FCF margin
%
11.03
8.72
7.68
5.98
3.40
5.23
4.85
3.24
5.83
4.96
6.93
4.96
5.53
35
0.652
FCF / Net income
x
0.108
0.100
0.091
0.080
0.079
0.083
0.074
0.080
0.073
0.062
0.942
0.074
0.080
35
5.37
ROIC
%
12.10
10.89
11.75
14.55
11.61
13.03
14.69
16.92
19.51
19.94
18.27
16.92
13.79
41
22.57
Return on equity
%
3.49
5.65
7.57
8.83
8.23
9.79
7.01
6.89
6.58
4.82
17.72
6.89
6.95
32
16.57
Return on assets
%
25.20
26.21
28.06
29.93
28.41
29.12
28.47
27.55
27.99
27.18
20.69
27.99
28.03
63
1.99
EPS
NT$
2.21
2.46
2.50
2.84
2.79
2.71
2.79
3.10
3.21
3.30
2.10
3.40%
5.37%
—
9.75
EPS growth
%
7.56
4.61
4.45
2.26
4.63
2.91
3.71
6.05
7.67
10.19
21.28
6.05
4.62
37
2.66
Bookvalue per sh
NT$
3.17
3.48
3.05
2.80
2.46
2.40
2.08
2.23
2.30
2.07
1.52
(3.44%)
(4.84%)
—
2.73
FCF per share
NT$
4.05
4.09
4.69
5.21
5.75
6.51
6.70
6.27
6.94
6.50
2.04
2.50%
4.31%
—
1.36
Dividend per sh
NT$
2.28
2.51
2.92
3.02
3.23
3.24
3.53
3.64
3.88
4.00
2.38
4.39%
5.76%
—
10.55
Div yield (avg)
%
18.41
18.47
20.86
22.46
23.93
22.13
20.94
21.89
21.80
24.56
11.95
21.89
21.85
24
13.23
Payout ratio
%
5.43
3.74
6.31
5.60
4.44
3.30
6.29
6.58
6.65
8.04
29.42
6.58
5.94
64
0.838
Shares (diluted)
B
0.911
1.004
0.960
0.991
0.956
0.943
0.925
0.932
1.018
1.105
0.851
2.95%
3.03%
92
20.65
Buyback yield
%
21.05
18.82
20.58
20.93
21.72
23.21
21.38
18.39
17.61
15.74
3.04
18.39
20.75
25
0.489
D/E ratio
x
1.411
1.336
1.489
1.591
1.489
1.697
1.913
1.879
2.077
2.046
0.437
1.913
1.644
49
13.34
Enterprise value
NT$B
10.49
11.05
10.81
11.90
11.83
12.63
13.25
13.29
11.66
11.19
21.73
(1.11%)
0.20%
52
41.48
LT debt
NT$B
39.51
40.75
44.02
49.90
48.50
48.56
49.58
51.43
51.18
53.78
29.60
2.09%
3.15%
58
Peers (US$12.99M)
Cap (US$)
PE
Weblisher Data Tech…
18.50M
—
Cybersoft Digital…
18.35M
—
Highpoint Service…
16.89M
15.62x
Innovative Technology…
13.05M
4.881x
Capital
TTM
5Y
10Y
Leverage
x
0.803
1.839
1.889
EBIT/Int
x
0.292
0.244
0.192
Own earn
%
49.03
(67.95)
(67.73)
Sh yield
%
31.20
40.31
40.87
Owners
Insiders/Inst
%
13.16
54.23
Short interest
%
2.47
SBC / revenue
%
4.34
Record
10Y
Profitable years
10/10
Revenue growth years
10/10
EPS growth years
10/10
Dividend streak
yrs
12
Op margin range
%
11–17
$1 test
x
—
Incr. ROIC
%
6
Hypernet Co. Ltd is a trading and distributors company. It is based in Taiwan.
Growth vs revenue
Latest
Trend
10Y CAGR
Rel growth
Revenue
NT$32.08B
5.64%
1.00×
Cost of revenue
NT$16.53B
4.98%
0.94×
Operating expenses
NT$6.830B
6.58%
1.09×
Asset mix
Top 3 52%
Trend
Other
19.82%
Inventory
16.89%
Property and equipment
15.66%
Reinvestment returns
10Y median
Trend
Reinvestment rate
21.07%
Return on capital
7.26%
Spread over hurdle
(2.72%)