Company Valuation: Microelectronics Technology Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7,605 18,174 9,343 9,451 10,132 2,404
Change - 138.98% -48.59% 1.16% 7.2% -76.27%
Enterprise Value (EV) 1 7,534 19,773 11,077 11,115 11,711 3,961
Change - 162.45% -43.98% 0.35% 5.36% -66.18%
P/E -79.4x -40.4x -19.1x -14.4x -8.84x -3.7x
PBR 3.14x 9.26x 4.5x 5.02x 12.5x 17.7x
PEG - -0x -4.36x -0.5x -0.1x 0.1x
Capitalization / Revenue 1.93x 4.62x 2.08x 2.82x 6.07x 1.43x
EV / Revenue 1.91x 5.03x 2.47x 3.31x 7.01x 2.36x
EV / EBITDA -139x -51.9x -36.2x -27.5x -12.1x -6.06x
EV / EBIT -55x -41.6x -26.5x -21.1x -10.8x -5.37x
EV / FCF 221x -13.6x -27.2x -159x 26.2x 55.7x
FCF Yield 0.45% -7.35% -3.68% -0.63% 3.81% 1.79%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.9974 -4.687 -4.892 -6.174 -10.81 -6.115
Distribution rate - - - - - -
Net sales 1 3,950 3,930 4,482 3,354 1,670 1,678
EBITDA 1 -54.29 -380.9 -306.3 -404.7 -970.2 -653.1
EBIT 1 -137 -475.2 -418.7 -526.6 -1,082 -737.8
Net income 1 -95.42 -450 -486.4 -619.8 -1,146 -648.9
Net Debt 1 -70.59 1,600 1,734 1,664 1,579 1,557
Reference price 2 79.20 189.27 93.21 89.05 95.47 22.65
Nbr of stocks (in thousands) 96,020 96,020 100,231 106,127 106,127 106,126
Announcement Date 26/3/21 16/3/22 13/3/23 14/3/24 13/3/25 16/3/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 37.63M
35.67x7.46x19.28x1.43% 457B
53.47x18.23x38.07x-.--% 227B
18.48x0.76x13.39x2.43% 167B
31.84x10.16x25.16x0.33% 156B
32.85x6.23x18.23x1.09% 72.33B
29.35x6.65x22.39x1.4% 56.66B
144.54x18.61x54.57x-.--% 55.54B
72.44x8.44x38.96x-.--% 53.37B
38.99x2x12.99x1.89% 51.25B
Average 50.85x 8.73x 27.00x 0.95% 129.61B
Weighted average by Cap. 42.00x 9.01x 24.67x 1.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 2314 Stock
  4. Valuation Microelectronics Technology Inc.