Valuation ELAN Microelectronics Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-09-22			5-day change	1st Jan Change
129.50 ^TWD	-0.77%		+3.60%	+9.28%

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	37,589	-	-
Change	-	-48.24%	88.95%	-6.54%	-21.5%	10.79%	-	-
Enterprise Value (EV) ¹	41,257	24,474	42,687	39,672	31,286	35,809	35,271	34,942
Change	-	-40.68%	74.42%	-7.06%	-21.14%	14.46%	-1.5%	-0.93%
P/E	9.64x	11.6x	21.8x	16x	14.1x	14x	12.3x	9.38x
PBR	4.58x	2.75x	5.24x	4.42x	3.29x	3.33x	3.13x	2.8x
PEG	-	-0.2x	81.1x	0.6x	-1.3x	1.43x	0.9x	0.3x
Capitalization / Revenue	2.58x	1.88x	3.84x	3.4x	2.75x	3.3x	2.55x	2.25x
EV / Revenue	2.25x	1.88x	3.54x	3.12x	2.54x	3.14x	2.39x	2.09x
EV / EBITDA	6.97x	7.87x	15.3x	11.7x	9.53x	13.5x	8.36x	7.34x
EV / EBIT	7.28x	8.79x	17.5x	12.9x	10.5x	15.5x	9.33x	7.9x
EV / FCF	8.08x	-	12.2x	20.5x	33.2x	19.3x	16.1x	-
FCF Yield	12.4%	-	8.22%	4.89%	3.01%	5.19%	6.2%	-
Dividend per Share ²	13.5	-	5.04	7.76	6.99	6.603	7.651	8.277
Rate of return	7.94%	-	3.1%	5.14%	5.9%	5.1%	5.91%	6.39%
EPS ²	17.64	7.44	7.46	9.45	8.4	9.224	10.53	13.8
Distribution rate	76.5%	-	67.6%	82.1%	83.2%	71.6%	72.7%	60%
Net sales ¹	18,328	13,030	12,059	12,696	12,326	11,403	14,741	16,703
EBITDA ¹	5,923	3,111	2,797	3,381	3,282	2,660	4,221	4,759
EBIT ¹	5,665	2,784	2,434	3,066	2,982	2,315	3,781	4,423
Net income ¹	5,102	2,152	2,144	2,736	2,442	2,361	3,149	3,822
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	129.50	129.50	129.50
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	14.15x	3.17x	13.57x	5.06%	1.19B
NVIDIA CORPORATION	22.81x	12.96x	19.64x	0.33%	5,491B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.05x	11.33x	15.35x	1.09%	2,025B
BROADCOM INC.	39.34x	16.57x	24.34x	0.72%	1,731B
MICRON TECHNOLOGY, INC.	14.31x	8.74x	10.53x	0.05%	1,179B
SK HYNIX INC.	5.29x	3.42x	4.14x	0.19%	990B
AMD (ADVANCED MICRO DEVICES)	107.68x	19.51x	74.13x	-.--%	1,005B
INTEL CORPORATION	-52.76x	10.5x	29.24x	-.--%	640B
ARM HOLDINGS PLC	256.12x	56.3x	114.68x	-.--%	345B
Average	47.78x	15.83x	33.96x	0.83%	1,490B
Weighted average by Cap.	31.69x	13.59x	24.64x	0.41%