Valuation Complex Micro Interconnection Co.,Ltd.

Stocks

End-of-day quote Taiwan S.E. 2026-08-14			5-day change	1st Jan Change
31.10 ^TWD	-0.96%		+0.65%	-19.64%

05-13	Complex Micro Interconnection Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-09	Complex Micro Interconnection Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	2,948	2,610	2,991	2,654	2,561
Change	-	-11.46%	14.58%	-11.28%	-3.49%
Enterprise Value (EV) ¹	3,163	2,315	2,245	1,601	2,224
Change	-	-26.8%	-3.05%	-28.66%	38.86%
P/E	18.1x	9.79x	12.7x	10.1x	41.1x
PBR	2.48x	1.7x	1.84x	1.4x	1.38x
PEG	-2.14x	0.2x	-1.1x	0.9x	-0.5x
Capitalization / Revenue	1.06x	0.96x	1.36x	1.09x	1.08x
EV / Revenue	1.14x	0.85x	1.02x	0.66x	0.93x
EV / EBITDA	13.4x	8.46x	7.17x	5.08x	12.6x
EV / EBIT	16.6x	10.8x	8.7x	5.88x	15.8x
EV / FCF	-12.8x	934x	3.78x	6.8x	-4.18x
FCF Yield	-7.84%	0.11%	26.5%	14.7%	-23.9%
Dividend per Share ²	2	2	2	2	1
Rate of return	4.08%	5.07%	4.42%	4.99%	2.58%
EPS ²	2.71	4.03	3.56	3.954	0.9426
Distribution rate	73.8%	49.6%	56.2%	50.6%	106%
Net sales ¹	2,785	2,724	2,198	2,438	2,380
EBITDA ¹	235.6	273.7	313.1	315	175.8
EBIT ¹	190.2	213.7	258	272.2	141.1
Net income ¹	162.2	247.1	236.1	268.7	63.83
Net Debt ¹	214.8	-295.1	-746.3	-1,052	-337.2
Reference price ²	49.00	39.45	45.20	40.10	38.70
Nbr of stocks (in thousands)	60,172	66,172	66,172	66,172	66,172
Announcement Date	4/25/22	3/28/23	3/14/24	2/26/25	3/10/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMPLEX MICRO INTERCONNECTION CO.,LTD.	-	-	-	-	64.69M
MEDIATEK INC.	61.38x	9.88x	49.73x	1.32%	210B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	64.05x	9.5x	16.21x	-.--%	101B
ELITE MATERIAL CO., LTD.	49.65x	10.55x	36.89x	1.1%	63.48B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	54.03x	-	-	0.19%	54.62B
UNIMICRON TECHNOLOGY CORP.	45.99x	8.61x	30.38x	0.96%	51.07B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8300x	78.54x	2493.12x	-	44.31B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	28.88x	7.92x	22.17x	1.17%	38.44B
SHENNAN CIRCUITS CO., LTD.	49.88x	8.29x	33.64x	0.88%	38.17B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	35.81x	8.29x	27.3x	0.55%	34.43B
Average	965.52x	17.70x	338.68x	0.77%	63.52B
Weighted average by Cap.	629.54x	14.69x	223.12x	0.85%