Weblisher Data Tech Co., Ltd.

NT$26.20As of Sun 8 Nov 2026, 12:00 UTC

TPEx:7933—

Country Taiwan

PE (Fwd) •••

TSR 10Y CAGR —

Div yield —

ROE —

—

Beta (5Y) —

PE TTM —

TSR TTM —

Mkt cap —

ROIC —

SE Grade™

—

Value

Quality

Moat

Consensus

Reference

NT$27

2.68%

72.81%

Hold 4|4|1|10|0

TTM

FYE 31 Dec TWD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

20.59

RevenueNT$B

10.62

11.57

12.57

13.67

14.71

15.87

17.11

18.16

19.04

19.98

21.21

6.32%

7.30%

7.63

Revenue growth%

17.67

15.93

14.78

13.19

12.84

14.71

11.85

12.53

13.53

12.59

8.30

12.59

13.36

25.16

Gross margin%

9.90

8.38

6.69

7.94

7.52

8.26

6.18

8.76

11.74

11.47

9.03

8.76

8.32

25.88

Operating margin%

25.64

26.24

28.01

28.77

31.33

29.39

30.39

30.23

30.81

30.88

11.11

30.39

29.81

28.18

Net margin%

23.35

23.26

22.48

20.29

22.44

19.53

17.03

18.41

16.80

16.32

2.78

17.03

19.91

8.224

P/E ratio (avg)x

23.46

24.46

27.01

30.71

36.07

42.55

43.38

42.93

44.18

48.78

36.29

43.38

39.31

32.83

EV/EBITx

16.77

18.39

17.53

18.25

17.36

15.62

16.71

18.77

16.87

17.33

10.68

16.87

17.35

28.70

FCF yield (avg)%

20.38

21.61

23.48

22.23

19.78

20.60

22.21

20.53

18.96

20.19

17.51

20.53

20.56

28.41

FCF margin%

3.16

5.79

6.87

7.37

8.14

8.08

6.05

6.59

6.97

9.83

19.61

6.97

6.92

1.124

FCF / Net incomex

1.473

1.489

1.478

1.489

1.457

1.665

1.813

1.708

1.706

1.948

1.409

1.708

1.577

21.84

ROIC%

4.60

3.70

6.25

4.56

1.94

0.93

0.66

2.81

2.70

2.05

29.51

2.05

2.75

28.88

Return on equity%

26.76

24.61

25.85

27.21

28.17

27.05

27.39

24.62

22.82

20.30

19.88

24.62

26.31

27.11

Return on assets%

28.16

28.50

26.96

29.06

26.68

25.83

26.63

28.15

29.38

28.38

10.15

28.15

1.36

EPSNT$

2.69

2.87

3.28

3.65

3.71

4.01

4.63

5.11

5.25

6.19

1.40

10.77%

9.92%

—

11.14

EPS growth%

5.63

7.47

8.53

8.38

11.35

13.03

11.58

12.28

13.22

11.17

17.10

12.28

11.26

2.34

Bookvalue per shNT$

2.23

2.43

2.16

2.33

2.46

2.60

2.81

2.61

2.71

2.56

0.87

0.80%

0.20%

—

1.84

FCF per shareNT$

1.41

1.37

1.42

1.70

1.94

2.29

2.26

2.74

3.30

0.51

14.18%

10.97%

—

0.66

Dividend per shNT$

1.01

0.92

0.95

0.96

1.05

1.03

1.04

1.03

1.13

1.02

0.62

(0.59%)

(0.49%)

—

14.51

Div yield (avg)%

8.90

10.14

13.04

13.51

12.46

15.18

14.84

14.21

13.36

13.13

19.10

14.21

13.24

3.79

Payout ratio%

15.55

14.21

16.83

13.97

11.54

11.46

13.16

10.58

13.01

10.56

2.01

11.46

13.09

1.082

Shares (diluted)B

1.208

1.330

1.337

1.296

1.484

1.659

1.547

1.625

1.721

1.810

1.075

4.05%

5.56%

4.45

Buyback yield%

21.24

21.47

19.85

20.86

23.39

22.15

19.84

17.99

15.41

14.45

12.04

17.99

20.36

1.088

D/E ratiox

0.375

0.399

0.449

0.500

0.534

0.552

0.647

0.672

0.651

0.711

1.182

0.651

0.543

27.44

Enterprise valueNT$B

11.13

12.05

11.41

10.63

10.93

12.52

12.98

13.90

15.37

16.76

2.236

8.92%

4.61%

9.628

LT debtNT$B

17.09

15.05

14.28

14.27

14.87

13.45

14.06

13.51

13.08

12.68

18.29

(3.14%)

(3.55%)

Peers (US$18.50M)

Cap (US$)

KNST Co., Ltd.

64.29M

16.99x

Cybersoft Digital…

18.35M

—

Red Sunrise Co., Ltd.

6.235M

—

Efficient E-Solutions…

17.13M

—

Capital

TTM

10Y

Leveragex

0.861

1.083

0.933

EBIT/Intx

1.261

0.690

0.645

Own earn%

43.54

24.38

28.85

Sh yield%

18.97

32.20

32.55

Owners

Insiders/Inst%

3.56

41.33

Short interest%

6.00

SBC / revenue%

4.95

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

26–31

$1 testx

−0.3

Incr. ROIC%

Weblisher Data Tech Co., Ltd. provides website hosting services in Taiwan and internationally. It operates Holkee, an online marketing platform. It also offers data integration, video marketing, commercial photography, and advertising design. The company was incorporated in 2021 and is headquartered in Taipei, Taiwan.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

NT$19.98B

7.30%

1.00×

Cost of revenue

NT$10.98B

7.26%

1.00×

Operating expenses

NT$3.135B

7.66%

1.03×