Valuation ELAN Microelectronics Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-08-28			5-day change	1st Jan Change
138.50 ^TWD	-0.72%		-1.42%	+16.88%

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	40,202	-	-
Change	-	-48.24%	88.95%	-6.54%	-21.5%	18.49%	-	-
Enterprise Value (EV) ¹	41,257	24,474	42,687	39,672	31,286	38,435	37,225	36,710
Change	-	-40.68%	74.42%	-7.06%	-21.14%	22.85%	-3.15%	-1.39%
P/E	9.64x	11.6x	21.8x	16x	14.1x	15.2x	12.9x	10x
PBR	4.58x	2.75x	5.24x	4.42x	3.29x	3.53x	3.39x	2.92x
PEG	-	-0.2x	81.1x	0.6x	-1.3x	1.85x	0.7x	0.3x
Capitalization / Revenue	2.58x	1.88x	3.84x	3.4x	2.75x	3.11x	2.71x	2.41x
EV / Revenue	2.25x	1.88x	3.54x	3.12x	2.54x	2.98x	2.51x	2.2x
EV / EBITDA	6.97x	7.87x	15.3x	11.7x	9.53x	10.9x	8.55x	8.06x
EV / EBIT	7.28x	8.79x	17.5x	12.9x	10.5x	12.7x	9.73x	8.35x
EV / FCF	8.08x	-	12.2x	20.5x	33.2x	20.7x	17x	-
FCF Yield	12.4%	-	8.22%	4.89%	3.01%	4.83%	5.88%	-
Dividend per Share ²	13.5	-	5.04	7.76	6.99	6.573	7.26	5.72
Rate of return	7.94%	-	3.1%	5.14%	5.9%	4.75%	5.24%	4.13%
EPS ²	17.64	7.44	7.46	9.45	8.4	9.09	10.71	13.8
Distribution rate	76.5%	-	67.6%	82.1%	83.2%	72.3%	67.8%	41.4%
Net sales ¹	18,328	13,030	12,059	12,696	12,326	12,915	14,847	16,713
EBITDA ¹	5,923	3,111	2,797	3,381	3,282	3,528	4,351	4,555
EBIT ¹	5,665	2,784	2,434	3,066	2,982	3,022	3,826	4,395
Net income ¹	5,102	2,152	2,144	2,736	2,442	2,736	3,158	4,006
Net Debt ¹	-6,029	-	-3,558	-3,548	-2,643	-1,767	-2,976	-3,492
Reference price ²	170.00	86.00	162.50	151.00	118.50	138.50	138.50	138.50
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	15.24x	2.98x	10.89x	4.75%	1.27B
NVIDIA CORPORATION	21.78x	12.42x	18.72x	0.34%	5,253B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.54x	11.06x	14.98x	1.12%	1,982B
BROADCOM INC.	40.93x	16.78x	24.69x	0.71%	1,755B
MICRON TECHNOLOGY, INC.	12.85x	7.79x	9.42x	0.06%	1,054B
SK HYNIX INC.	4.73x	2.93x	3.53x	0.22%	874B
AMD (ADVANCED MICRO DEVICES)	81.26x	14.71x	55.3x	-.--%	760B
INTEL CORPORATION	-38.78x	7.82x	21.76x	-.--%	470B
ARM HOLDINGS PLC	190.21x	41.47x	84.56x	-.--%	255B
Average	38.97x	13.11x	27.10x	0.8%	1,378B
Weighted average by Cap.	27.47x	12.32x	20.82x	0.45%