|
End-of-day quote
Taiwan S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 128.00 TWD | +4.49% |
|
+0.79% | +159.90% |
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 | 1,609,854 | - | - |
| Change | - | -37.2% | 29.5% | -17.95% | 14.35% | 160.35% | - | - |
| Enterprise Value (EV) 1 | 756,830 | 387,788 | 606,167 | 516,566 | 586,032 | 1,537,371 | 1,520,583 | 1,488,002 |
| Change | - | -48.76% | 56.31% | -14.78% | 13.45% | 162.34% | -1.09% | -2.14% |
| P/E | 14.2x | 5.74x | 10.7x | 11.3x | 14.7x | 17.2x | 17.8x | 15x |
| PBR | 2.83x | 1.49x | 1.81x | 1.42x | 1.62x | 3.48x | 3.41x | 3.07x |
| PEG | - | 0.1x | -0.4x | -0.5x | -1.2x | 0x | -5.88x | 0.8x |
| Capitalization / Revenue | 3.8x | 1.83x | 2.96x | 2.33x | 2.6x | 5.72x | 4.63x | 4.02x |
| EV / Revenue | 3.55x | 1.39x | 2.72x | 2.22x | 2.47x | 5.46x | 4.37x | 3.71x |
| EV / EBITDA | 7.66x | 2.61x | 6.16x | 5.18x | 5.68x | 12x | 9x | 7.27x |
| EV / EBIT | 14.6x | 3.72x | 10.5x | 10x | 13.3x | 24.3x | 15.8x | 12.2x |
| EV / FCF | 17.9x | 5.9x | -111x | 97x | 11.2x | 24x | 21.3x | 14.8x |
| FCF Yield | 5.59% | 17% | -0.9% | 1.03% | 8.89% | 4.17% | 4.69% | 6.77% |
| Dividend per Share 2 | 3 | 3.6 | 3 | 2.85 | 2.6 | 4.035 | 4.79 | 5.616 |
| Rate of return | 4.62% | 8.85% | 5.7% | 6.62% | 5.28% | 3.15% | 3.74% | 4.39% |
| EPS 2 | 4.57 | 7.09 | 4.93 | 3.8 | 3.34 | 7.421 | 7.196 | 8.516 |
| Distribution rate | 65.6% | 50.8% | 60.9% | 75% | 77.8% | 54.4% | 66.6% | 65.9% |
| Net sales 1 | 213,011 | 278,705 | 222,533 | 232,303 | 237,553 | 281,337 | 347,682 | 400,873 |
| EBITDA 1 | 98,761 | 148,462 | 98,375 | 99,781 | 103,208 | 128,132 | 168,882 | 204,764 |
| EBIT 1 | 51,686 | 104,292 | 57,891 | 51,613 | 43,949 | 63,307 | 96,381 | 121,649 |
| Net income 1 | 55,780 | 87,198 | 60,990 | 47,211 | 41,716 | 91,816 | 87,164 | 106,379 |
| Net Debt 1 | -53,536 | -121,155 | -52,902 | -24,173 | -32,315 | -72,483 | -89,271 | -121,852 |
| Reference price 2 | 65.00 | 40.70 | 52.60 | 43.05 | 49.25 | 128.00 | 128.00 | 128.00 |
| Nbr of stocks (in thousands) | 12,467,169 | 12,504,749 | 12,529,822 | 12,560,716 | 12,555,278 | 12,576,985 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.95x | 5.19x | 11.42x | 3.14% | 47.51B | |
| 21.8x | 12.44x | 18.76x | 0.35% | 5,263B | |
| 21.74x | 10.65x | 14.39x | 1.12% | 1,919B | |
| 36.96x | 15.65x | 22.99x | 0.76% | 1,634B | |
| 5.37x | 3.31x | 3.69x | 0.07% | 1,051B | |
| 98.16x | 17.71x | 67.17x | -.--% | 915B | |
| 3.78x | 2.34x | 2.81x | 0.25% | 737B | |
| -40.87x | 8.13x | 22.68x | -.--% | 493B | |
| 34.1x | 12.79x | 23.31x | 1.87% | 282B | |
| Average | 22.00x | 9.80x | 20.80x | 0.84% | 1,371B | |
| Weighted average by Cap. | 24.74x | 11.41x | 20.23x | 0.5% |
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
