Loading…
← CockpitCompetitor Analysis › 6182.TWO Wafer Works Corp.Open in the cockpit ↗

Wafer Works Corp.6182.TWOCompetitor analysis, valuation and peers

Taiwan · TWD·Industrials›Industrial Machinery

Taiwanese maker of silicon wafers, the raw substrate material used to manufacture semiconductor chips.

≈ A smaller Taiwanese peer to Sumco/Shin-Etsu in raw silicon wafersMomentum neutral 45
Mkt cap
$1.30B
US dollars, full cap
Free float
96%
of shares outstanding
$/day
$98.7M
20-day average traded
Fwd P/E
36.0×
forward earnings
ROIC−WACC
-10.4 pp
WACC 11.3%
Hurdle
n/a
no reverse DCF
Close · TWDNT$69.00
1D-7.6%
1W-26.5%
1M-47.5%
3M-28.8%
6M+42.3%
YTD+125.5%
1Y+94.0%
ATR %11.2%
52w lowhigh64.5% off high

What Wafer Works does

Taiwanese maker of silicon wafers, the raw substrate material used to manufacture semiconductor chips.

Sells wafers by the piece to chip factories under negotiated supply terms, and the epitaxial wafers, which carry an extra grown layer, sell for more than bare polished ones, so product mix matters to its pricing.

In one line: A smaller Taiwanese peer to Sumco/Shin-Etsu in raw silicon wafers.

Products and services

  • Silicon wafers

Customers

  • Semiconductor fabs

Where it sits in the supply chain

  • Semiconductors
  • Wafer materials
  • Raw silicon wafer manufacturing

What could go right

  • Semiconductor fab wafer-start volumes

What could go wrong

  • Semiconductor cyclicality

Moat: narrow (process know-how, scale). Capital-intensive, qualification-heavy silicon-wafer manufacturing process.

Headquarters: Hsinchu, Taiwan

Named competitors

Wafer Works at a glance

Size Wafer Works (6182.TWO) is a Taiwan Industrials company (Industrial Machinery) with a market value of $1.30B, the 221st largest of 687 Taiwan companies the cockpit tracks. Shares closed at NT$69.00 on 6 Nov 2026.

Performance Over six months the shares gained 42.3%, against -24.2% for the median peer and -3.4% for the Taiwan market (cap-weighted) — highest of 19 in its peer set.

Growth Revenue grew 9.4% over the last twelve months (peer median +10.9%); the operating margin is 4.4% (peer median 8.7%).

Valuation It trades at 36.0× forward earnings against a peer median of 22.8× (4th most expensive of 13).

Capital Return on invested capital runs 10.4 points below its cost of capital (11.3% WACC).

Relative performance

10020030011 May 202611 Aug 20266 Nov 20266182.TWO 136Peer median 77
Six months, rebased to 100: Wafer Works against the median of its 20 peers (local-currency closes).

Wafer Works financials

Reported figures in TWD; fiscal year ends 2025-12-31. TTM = trailing twelve months.
TTMFY2025FY2024FY2023FY2022
RevenueNT$10.2BNT$9.82BNT$8.72BNT$10.0BNT$12.7B
Revenue growth—+13%-13%-21%—
Gross profitNT$2.00BNT$2.06BNT$1.74BNT$2.91BNT$4.89B
EBITDANT$2.50BNT$2.49BNT$2.09BNT$3.03BNT$4.95B
Net incomeNT$139MNT$51.9MNT$4.03MNT$569MNT$2.16B
Free cash flow-NT$8.31B-NT$6.86B-NT$1.81BNT$596MNT$2.49B
Capital expenditureNT$9.53BNT$8.55BNT$3.51BNT$2.71BNT$2.81B
Total debtNT$11.0BNT$9.33BNT$6.26BNT$5.60BNT$6.13B

Quarterly statements and history in the cockpit →

Wafer Works competitor charts

The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.

Performance: 6-month against 1-month return

-50%-25%0%+25%+50%-50%0%+50%68860577343004153013383002763013696887892580603601319400KIRLOSBROS6886988021603915SRL68346182.TWO6-month return →1-month return →
Up and to the right = strong over both horizons. Wafer Works is the large dot.

Fundamentals: revenue growth against valuation

0%+20%+40%0×50×100×150×68860577343004153013386887892580603601DUE688698802160391568346182.TWORevenue growth (TTM) →Forward P/E →
Further right = faster growth; higher = more expensive. The dashed lines are the peer medians. Wafer Works is the large dot.

Wafer Works competitors and peer comparison

Head to head with its named competitors (6182.TWO vs 3436.T vs 4063.T vs 6488.TWO)
CompanyMarket cap6M returnRevenue growthOp. marginForward P/EReq g
Wafer Works 6182.TWO$1.30B+42%+9%4%36.0×n/a
Sumco 3436.T$3.96B-28%+4%-4%n/an/a
Shin-etsu Chemical 4063.T$66.5B-27%+5%25%17.2×8.9%
GlobalWafers 6488.TWO$8.15B-23%-6%11%21.4×n/a

How Wafer Works compares with its peers

Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.

Wafer Works against its 20 peers (data as of 6 Nov 2026)
Measure6182.TWOPeer medianRank in peer set
1-month return-47.5%-15.4%lowest of 20
6-month return+42.3%-24.2%highest of 19
Distance from 52-week high-64.5%-50.1%6th lowest of 20
Revenue growth (TTM)+9.4%+10.9%9th lowest of 20
Operating margin4.4%8.7%8th lowest of 20
Forward P/E36.0×22.8×4th most expensive of 13
ROIC minus cost of capital-10.4 pp-0.3 pp2nd lowest of 19
EV / EBITDA23.9×21.9×4th most expensive of 8
Net debt / EBITDA2.2×-1.1×2nd most indebted of 11

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginForward P/EReq gDelivered g
Wafer Works 6182.TWOTaiwan$1.30B+42%+9%4%36.0×n/an/a
Sprint Precision Technologies 688605.SSChina$1.31B-3%+16%10%61.2×n/an/a
Ableprint Technology 7734.TWOTaiwan$1.31B-58%+48%50%20.7×18.8%+10.1%
Yizumi 300415.SZChina$1.29B-25%+13%11%11.9×9.6%+17.4%
GKG Precision Machine 301338.SZChina$1.32B-57%+38%17%24.8×n/an/a
Shenzhen Creality 3D Technology 3388.HKHong Kong$1.28Bn/a+468%1%n/an/an/a
Bonfiglioli Transmissions BONFIG.NSIndia$1.33Bn/a+9%16%n/an/an/a
SanFeng Intelligent Equipment 300276.SZChina$1.27B-8%+6%-10%n/a18.5%+8.7%
PowerTECH 301369.SZChina$1.34B-26%+56%3%n/an/an/a
Hangzhou Honghua Digital Technology Stock 688789.SSChina$1.27B-22%-7%18%18.2×n/an/a
Aux Electric 2580.HKHong Kong$1.26B-37%+1%8%4.5×n/an/a
Chongqing Zaisheng Technology 603601.SSChina$1.35B-50%-6%1%158.2×39.7%-7.5%
Durr DUE.DEGermany$1.25B-24%+2%4%9.1×-3.3%+4.6%
Aotecar New Energy Technology 002239.SZChina$1.25B-17%-7%3%n/a11.9%+17.1%
HUYNDAI MOVEX 319400.KSSouth Korea$1.24B-51%+2%3%n/an/an/a
Kirloskar Brothers KIRLOSBROS.NSIndia$1.37B-8%+11%9%n/a33.9%+10.8%
Suzhou Veichi Electric 688698.SSChina$1.37B-38%+20%7%36.4×n/an/a
Topoint Technology 8021.TWTaiwan$1.37B-28%+49%21%27.2×n/an/a
Jiangsu Guomao Reducer 603915.SSChina$1.37B-11%+11%9%28.4×16.3%+4.0%
Sunrise Energy Metals SRL.AXAustralia$1.38B-16%n/an/an/an/an/a
Seikoh Giken 6834.TJapan$1.23B+17%+55%28%18.9×24.6%+15.2%

Questions

Who are Wafer Works's main competitors?
Named competitors: Sumco Corporation (3436.T), Shin-Etsu Chemical (4063.T), GlobalWafers (6488.TWO). The cockpit's measured peer set (industry) also includes Sprint Precision Technologies (688605.SS), Ableprint Technology (7734.TWO), Yizumi (300415.SZ), GKG Precision Machine (301338.SZ), Shenzhen Creality 3D Technology (3388.HK), Bonfiglioli Transmissions (BONFIG.NS).
Is Wafer Works expensive compared with its peers?
On forward p/e it trades at 36.0× against a peer median of 22.8×, 4th most expensive of 13 in its peer set.
How has Wafer Works stock performed?
Over six months to 6 Nov 2026 the shares returned +42.3% against -24.2% for the median peer; over one year +94.0%.

How these numbers are made. Returns are close-to-close in local currency. Revenue growth and margins are trailing twelve months. Req g is the revenue growth that today's enterprise value requires for seven years at the company's own cost of capital; Delivered g is what it actually grew; the gap is the hurdle (honest precision about ±8 points, so read the ranking more than the decimal). No fair values, price targets or analyst ratings are shown, by design. Method and validation.