|
End-of-day quote
Taiwan S.E.
02/11/2026
|
5-day change | 1st Jan Change | ||
| 110.00 TWD | -1.35% |
|
-12.35% | +123.35% |
| 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 | 1,379,339 | - | - |
| Change | - | -37.2% | 29.5% | -17.95% | 14.35% | 123.07% | - | - |
| Enterprise Value (EV) 1 | 756,830 | 387,788 | 606,167 | 516,566 | 586,032 | 1,274,575 | 1,260,472 | 1,232,893 |
| Change | - | -48.76% | 56.31% | -14.78% | 13.45% | 117.49% | -1.11% | -2.19% |
| P/E | 14.2x | 5.74x | 10.7x | 11.3x | 14.7x | 14.9x | 15.6x | 12.6x |
| PBR | 2.83x | 1.49x | 1.81x | 1.42x | 1.62x | 3.11x | 2.81x | 2.51x |
| PEG | - | 0.1x | -0.4x | -0.5x | -1.2x | 0x | -3.77x | 0.5x |
| Capitalization / Revenue | 3.8x | 1.83x | 2.96x | 2.33x | 2.6x | 4.91x | 3.98x | 3.41x |
| EV / Revenue | 3.55x | 1.39x | 2.72x | 2.22x | 2.47x | 4.53x | 3.64x | 3.05x |
| EV / EBITDA | 7.66x | 2.61x | 6.16x | 5.18x | 5.68x | 9.88x | 7.43x | 5.99x |
| EV / EBIT | 14.6x | 3.72x | 10.5x | 10x | 13.3x | 19.9x | 13.1x | 10.2x |
| EV / FCF | 17.9x | 5.9x | -111x | 97x | 11.2x | 23.5x | 18.5x | 13.3x |
| FCF Yield | 5.59% | 17% | -0.9% | 1.03% | 8.89% | 4.26% | 5.4% | 7.54% |
| Dividend per Share 2 | 3 | 3.6 | 3 | 2.85 | 2.6 | 3.925 | 4.939 | 5.766 |
| Rate of return | 4.62% | 8.85% | 5.7% | 6.62% | 5.28% | 3.57% | 4.49% | 5.24% |
| EPS 2 | 4.57 | 7.09 | 4.93 | 3.8 | 3.34 | 7.366 | 7.061 | 8.707 |
| Distribution rate | 65.6% | 50.8% | 60.9% | 75% | 77.8% | 53.3% | 70% | 66.2% |
| Net sales 1 | 213,011 | 278,705 | 222,533 | 232,303 | 237,553 | 281,100 | 346,617 | 403,994 |
| EBITDA 1 | 98,761 | 148,462 | 98,375 | 99,781 | 103,208 | 129,046 | 169,714 | 205,786 |
| EBIT 1 | 51,686 | 104,292 | 57,891 | 51,613 | 43,949 | 63,935 | 96,060 | 121,092 |
| Net income 1 | 55,780 | 87,198 | 60,990 | 47,211 | 41,716 | 91,863 | 87,456 | 108,404 |
| Net Debt 1 | -53,536 | -121,155 | -52,902 | -24,173 | -32,315 | -104,765 | -118,867 | -146,446 |
| Reference price 2 | 65.00 | 40.70 | 52.60 | 43.05 | 49.25 | 110.00 | 110.00 | 110.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.93x | 4.53x | 9.88x | 3.57% | 42.34B | |
| 20.21x | 11.51x | 17.36x | 0.38% | 4,879B | |
| 21.11x | 10.33x | 13.95x | 1.16% | 1,855B | |
| 34.79x | 14.75x | 21.66x | 0.81% | 1,538B | |
| 4.8x | 2.92x | 3.25x | 0.08% | 943B | |
| 81.04x | 14.71x | 55.83x | -.--% | 762B | |
| 4.01x | 2.55x | 3.07x | 1.9% | 798B | |
| -26.15x | 5.6x | 15.81x | -.--% | 319B | |
| 33.33x | 12.51x | 22.79x | 1.91% | 276B | |
| Average | 20.90x | 8.82x | 18.18x | 1.09% | 1,268B | |
| Weighted average by Cap. | 22.98x | 10.47x | 17.85x | 0.66% |
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
