Valuation Excelliance MOS Corporation

Stocks

End-of-day quote Taipei Exchange 2026-11-04			5-day change	1st Jan Change
83.10 ^TWD	-2.24%		-7.36%	+17.37%

10-23	Excelliance MOS Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
09-20	Excelliance MOS Corporation(TPEX:5299) added to S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,368	6,919	3,962	6,717	4,651	3,603
Change	-	58.39%	-42.74%	69.55%	-30.76%	-22.54%
Enterprise Value (EV) ¹	3,672	5,742	2,868	4,563	3,275	2,133
Change	-	56.36%	-50.05%	59.13%	-28.23%	-34.88%
P/E	13.6x	11.2x	7.05x	25.8x	15.5x	15.6x
PBR	3.58x	4.24x	2.19x	2.14x	1.44x	1.1x
PEG	-	0.1x	-0.71x	-0.4x	1x	-0.7x
Capitalization / Revenue	2.24x	2.51x	1.7x	3.88x	2.75x	2.43x
EV / Revenue	1.88x	2.08x	1.23x	2.63x	1.94x	1.44x
EV / EBITDA	8.33x	7.3x	4.47x	20.7x	16.6x	9.29x
EV / EBIT	8.61x	7.41x	4.54x	22.2x	18.5x	10.6x
EV / FCF	11x	8.47x	17.7x	23.5x	15.6x	16.3x
FCF Yield	9.06%	11.8%	5.65%	4.25%	6.42%	6.13%
Dividend per Share ²	6.5	11.6	8.4	4.11	4.15	3.66
Rate of return	5.24%	5.95%	7.6%	3.11%	4.54%	5.17%
EPS ²	9.12	17.4	15.67	5.11	5.89	4.55
Distribution rate	71.3%	66.7%	53.6%	80.4%	70.5%	80.4%
Net sales ¹	1,954	2,757	2,335	1,733	1,692	1,483
EBITDA ¹	441	786.4	641.9	220.6	197	229.6
EBIT ¹	426.7	774.7	631.8	205.3	176.6	200.4
Net income ¹	326.4	627.9	569.7	260.8	301.8	232.8
Net Debt ¹	-696.2	-1,177	-1,094	-2,154	-1,376	-1,470
Reference price ²	124.00	195.00	110.50	132.00	91.40	70.80
Nbr of stocks (in thousands)	35,229	35,483	35,854	50,889	50,889	50,889
Announcement Date	2/23/21	2/25/22	2/23/23	3/6/24	3/12/25	3/11/26

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.($)
EXCELLIANCE MOS CORPORATION	-	-	-	-	132M
NVIDIA CORPORATION	20.67x	11.78x	17.77x	0.37%	4,991B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	20.79x	10.17x	13.72x	1.18%	1,814B
BROADCOM INC.	35.85x	15.19x	22.31x	0.78%	1,585B
MICRON TECHNOLOGY, INC.	4.93x	3x	3.35x	0.08%	967B
SK HYNIX INC.	3.81x	2.4x	2.89x	2%	758B
AMD (ADVANCED MICRO DEVICES)	90.62x	15.26x	57.9x	-.--%	790B
INTEL CORPORATION	-26.4x	5.65x	15.95x	-.--%	322B
TEXAS INSTRUMENTS INCORPORATED	34.51x	12.94x	23.54x	1.85%	286B
Average	23.10x	9.55x	19.68x	0.78%	1,279B
Weighted average by Cap.	24.17x	10.74x	18.41x	0.64%