Valuation ELAN Microelectronics Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-10-30			5-day change	1st Jan Change
125.00 ^TWD	-3.10%		-3.85%	+5.49%

08-25	Elan Microelectronics Loses First-Instance Ruling in Patent Suit Against ILITEK	MT
08-13	ELAN Microelectronics Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	47,286	24,474	46,245	43,220	33,929	36,283	-	-
Change	-	-48.24%	88.95%	-6.54%	-21.5%	6.94%	-	-
Enterprise Value (EV) ¹	41,257	24,474	42,687	39,672	31,286	34,503	33,965	33,636
Change	-	-40.68%	74.42%	-7.06%	-21.14%	10.28%	-1.56%	-0.97%
P/E	9.64x	11.6x	21.8x	16x	14.1x	17.2x	13.8x	12x
PBR	4.58x	2.75x	5.24x	4.42x	3.29x	3.16x	2.83x	2.7x
PEG	-	-0.2x	81.1x	0.6x	-1.3x	-1.3x	0.6x	0.8x
Capitalization / Revenue	2.58x	1.88x	3.84x	3.4x	2.75x	3.29x	2.56x	2.22x
EV / Revenue	2.25x	1.88x	3.54x	3.12x	2.54x	3.13x	2.39x	2.06x
EV / EBITDA	6.97x	7.87x	15.3x	11.7x	9.53x	12.8x	8.79x	7.11x
EV / EBIT	7.28x	8.79x	17.5x	12.9x	10.5x	16.1x	9.85x	8.06x
EV / FCF	8.08x	-	12.2x	20.5x	33.2x	56.9x	27.6x	11x
FCF Yield	12.4%	-	8.22%	4.89%	3.01%	1.76%	3.62%	9.11%
Dividend per Share ²	13.5	-	5.04	7.76	6.99	6.246	7.088	8.308
Rate of return	7.94%	-	3.1%	5.14%	5.9%	5%	5.67%	6.65%
EPS ²	17.64	7.44	7.46	9.45	8.4	7.25	9.06	10.46
Distribution rate	76.5%	-	67.6%	82.1%	83.2%	86.1%	78.2%	79.4%
Net sales ¹	18,328	13,030	12,059	12,696	12,326	11,018	14,195	16,317
EBITDA ¹	5,923	3,111	2,797	3,381	3,282	2,698	3,864	4,731
EBIT ¹	5,665	2,784	2,434	3,066	2,982	2,146	3,447	4,174
Net income ¹	5,102	2,152	2,144	2,736	2,442	2,235	2,802	3,500
Net Debt ¹	-6,029	-	-3,558	-3,548	-2,643	-1,780	-2,318	-2,648
Reference price ²	170.00	86.00	162.50	151.00	118.50	125.00	125.00	125.00
Nbr of stocks (in thousands)	278,152	284,585	284,585	286,224	286,323	290,266	-	-
Announcement Date	2/25/22	2/23/23	2/29/24	2/27/25	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.($)
ELAN MICROELECTRONICS CORPORATION	17.24x	3.13x	12.79x	5%	1.11B
NVIDIA CORPORATION	20.47x	11.66x	17.59x	0.37%	4,941B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.47x	10.52x	14.2x	1.14%	1,884B
BROADCOM INC.	35.2x	14.92x	21.91x	0.8%	1,557B
MICRON TECHNOLOGY, INC.	5.11x	3.13x	3.49x	0.07%	1,001B
AMD (ADVANCED MICRO DEVICES)	87.75x	15.93x	60.42x	-.--%	824B
SK HYNIX INC.	3.87x	2.44x	2.95x	1.97%	775B
INTEL CORPORATION	-28.67x	5.88x	16.71x	-.--%	350B
TEXAS INSTRUMENTS INCORPORATED	33.2x	12.47x	22.71x	1.92%	275B
Average	21.74x	8.90x	19.20x	1.25%	1,290B
Weighted average by Cap.	23.77x	10.71x	18.56x	0.63%