|
End-of-day quote
Taiwan S.E.
29/10/2026
|
5-day change | 1st Jan Change | ||
| 115.50 TWD | -9.77% |
|
-7.97% | +134.52% |
| 29/10 | Taiwan semiconductor industry group backs government review of nuclear power restart | RE |
| 29/10 | Taiwan semiconductor industry group backs government review of nuclear power restart | RE |
Company Valuation: United Microelectronics Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 810,366 | 508,943 | 659,069 | 540,739 | 618,347 | 1,448,306 | - | - |
| Change | - | -37.2% | 29.5% | -17.95% | 14.35% | 134.22% | - | - |
| Enterprise Value (EV) 1 | 756,830 | 387,788 | 606,167 | 516,566 | 586,032 | 1,359,914 | 1,340,400 | 1,316,200 |
| Change | - | -48.76% | 56.31% | -14.78% | 13.45% | 132.05% | -1.43% | -1.81% |
| P/E | 14.2x | 5.74x | 10.7x | 11.3x | 14.7x | 15.7x | 16.3x | 13.5x |
| PBR | 2.83x | 1.49x | 1.81x | 1.42x | 1.62x | 3.29x | 2.96x | 2.65x |
| PEG | - | 0.1x | -0.4x | -0.5x | -1.2x | 0x | -4.07x | 0.6x |
| Capitalization / Revenue | 3.8x | 1.83x | 2.96x | 2.33x | 2.6x | 5.15x | 4.18x | 3.6x |
| EV / Revenue | 3.55x | 1.39x | 2.72x | 2.22x | 2.47x | 4.84x | 3.87x | 3.27x |
| EV / EBITDA | 7.66x | 2.61x | 6.16x | 5.18x | 5.68x | 10.6x | 7.93x | 6.49x |
| EV / EBIT | 14.6x | 3.72x | 10.5x | 10x | 13.3x | 21.2x | 13.9x | 10.9x |
| EV / FCF | 17.9x | 5.9x | -111x | 97x | 11.2x | 26.1x | 19.4x | 13.3x |
| FCF Yield | 5.59% | 17% | -0.9% | 1.03% | 8.89% | 3.82% | 5.17% | 7.5% |
| Dividend per Share 2 | 3 | 3.6 | 3 | 2.85 | 2.6 | 3.682 | 4.939 | 5.637 |
| Rate of return | 4.62% | 8.85% | 5.7% | 6.62% | 5.28% | 3.19% | 4.28% | 4.88% |
| EPS 2 | 4.57 | 7.09 | 4.93 | 3.8 | 3.34 | 7.371 | 7.076 | 8.584 |
| Distribution rate | 65.6% | 50.8% | 60.9% | 75% | 77.8% | 50% | 69.8% | 65.7% |
| Net sales 1 | 213,011 | 278,705 | 222,533 | 232,303 | 237,553 | 281,228 | 346,617 | 402,635 |
| EBITDA 1 | 98,761 | 148,462 | 98,375 | 99,781 | 103,208 | 128,669 | 169,027 | 202,674 |
| EBIT 1 | 51,686 | 104,292 | 57,891 | 51,613 | 43,949 | 64,047 | 96,203 | 121,092 |
| Net income 1 | 55,780 | 87,198 | 60,990 | 47,211 | 41,716 | 91,932 | 87,227 | 107,591 |
| Net Debt 1 | -53,536 | -121,155 | -52,902 | -24,173 | -32,315 | -88,392 | -107,906 | -132,106 |
| Reference price 2 | 65.00 | 40.70 | 52.60 | 43.05 | 49.25 | 115.50 | 115.50 | 115.50 |
| Nbr of stocks (in thousands) | 12,467,169 | 12,504,749 | 12,529,822 | 12,560,716 | 12,555,278 | 12,539,449 | - | - |
| Announcement Date | 25/1/22 | 16/1/23 | 31/1/24 | 21/1/25 | 28/1/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.67x | 4.84x | 10.57x | 3.19% | 44.44B | |
| 21.37x | 12.19x | 18.38x | 0.35% | 5,159B | |
| 21.88x | 10.72x | 14.49x | 1.12% | 1,922B | |
| 37.24x | 15.77x | 23.16x | 0.75% | 1,647B | |
| 5.4x | 3.33x | 3.71x | 0.07% | 1,057B | |
| 98.54x | 17.9x | 67.9x | -.--% | 925B | |
| 4.16x | 2.66x | 3.21x | 1.86% | 829B | |
| -40.14x | 7.98x | 22.29x | -.--% | 484B | |
| 34.54x | 12.96x | 23.61x | 1.84% | 286B | |
| Average | 22.07x | 9.82x | 20.81x | 1.02% | 1,373B | |
| Weighted average by Cap. | 24.69x | 11.30x | 20.09x | 0.61% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2303 Stock
- Valuation United Microelectronics Corporation
Select your edition
All financial news and data tailored to specific country editions
