|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 164.50 TWD | -6.27% |
|
-10.35% | +38.82% |
| 06-10 | E Sun Securities Downgrades Elan Microelectronics to Neutral from Buy; Price Target is NT$170 | MT |
| 06-09 | CTBC Securities Starts Elan Microelectronics at Add with NT$179 Price Target | MT |
Company Valuation: ELAN Microelectronics Corporation
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 | 47,100 | - | - |
| Change | - | -48.24% | 88.95% | -6.54% | -21.5% | 38.82% | - | - |
| Enterprise Value (EV) 1 | 41,257 | 24,474 | 42,687 | 39,672 | 31,286 | 45,250 | 45,346 | 44,048 |
| Change | - | -40.68% | 74.42% | -7.06% | -21.14% | 44.63% | 0.21% | -2.86% |
| P/E | 9.64x | 11.6x | 21.8x | 16x | 14.1x | 17.5x | 14.6x | 11.9x |
| PBR | 4.58x | 2.75x | 5.24x | 4.42x | 3.29x | 4.24x | 4.02x | 3.63x |
| PEG | - | -0.2x | 81.1x | 0.6x | -1.3x | 1.5x | 0.7x | 0.5x |
| Capitalization / Revenue | 2.58x | 1.88x | 3.84x | 3.4x | 2.75x | 3.5x | 3.08x | 2.76x |
| EV / Revenue | 2.25x | 1.88x | 3.54x | 3.12x | 2.54x | 3.36x | 2.96x | 2.58x |
| EV / EBITDA | 6.97x | 7.87x | 15.3x | 11.7x | 9.53x | 13.2x | 11x | 8.94x |
| EV / EBIT | 7.28x | 8.79x | 17.5x | 12.9x | 10.5x | 13.8x | 11.4x | 9.73x |
| EV / FCF | 8.08x | - | 12.2x | 20.5x | 33.2x | 31.4x | 40.3x | - |
| FCF Yield | 12.4% | - | 8.22% | 4.89% | 3.01% | 3.18% | 2.48% | - |
| Dividend per Share 2 | 13.5 | - | 5.04 | 7.76 | 6.99 | 6.847 | 7.746 | 8.715 |
| Rate of return | 7.94% | - | 3.1% | 5.14% | 5.9% | 4.16% | 4.71% | 5.3% |
| EPS 2 | 17.64 | 7.44 | 7.46 | 9.45 | 8.4 | 9.41 | 11.25 | 13.79 |
| Distribution rate | 76.5% | - | 67.6% | 82.1% | 83.2% | 72.8% | 68.8% | 63.2% |
| Net sales 1 | 18,328 | 13,030 | 12,059 | 12,696 | 12,326 | 13,464 | 15,308 | 17,093 |
| EBITDA 1 | 5,923 | 3,111 | 2,797 | 3,381 | 3,282 | 3,439 | 4,134 | 4,928 |
| EBIT 1 | 5,665 | 2,784 | 2,434 | 3,066 | 2,982 | 3,272 | 3,994 | 4,529 |
| Net income 1 | 5,102 | 2,152 | 2,144 | 2,736 | 2,442 | 2,774 | 3,332 | 3,995 |
| Net Debt 1 | -6,029 | - | -3,558 | -3,548 | -2,643 | -1,850 | -1,754 | -3,052 |
| Reference price 2 | 170.00 | 86.00 | 162.50 | 151.00 | 118.50 | 164.50 | 164.50 | 164.50 |
| Nbr of stocks (in thousands) | 278,152 | 284,585 | 284,585 | 286,224 | 286,323 | 286,323 | - | - |
| Announcement Date | 2/25/22 | 2/23/23 | 2/29/24 | 2/27/25 | 3/10/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.65x | 3.59x | 14.07x | 3.9% | 1.56B | |
| 21.95x | 12.36x | 18.33x | 0.37% | 5,023B | |
| 23.08x | 11.27x | 15.3x | 1.09% | 1,984B | |
| 41.34x | 17.03x | 25.07x | 0.7% | 1,781B | |
| 11.73x | 7.1x | 8.6x | 0.06% | 964B | |
| 5.7x | 3.28x | 3.95x | 0.31% | 906B | |
| 92.74x | 16.19x | 60.62x | -.--% | 817B | |
| -254.17x | 8.6x | 25.62x | -.--% | 487B | |
| 216.47x | 46.14x | 97.75x | -.--% | 280B | |
| 37.71x | 12.95x | 24.89x | 1.98% | 265B | |
| Average | 21.52x | 13.85x | 29.42x | 0.84% | 1,251B | |
| Weighted average by Cap. | 21.47x | 12.66x | 21.98x | 0.49% |
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
- 2458 Stock
- Valuation ELAN Microelectronics Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
