Valuation Global Unichip Corp.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-08-10			5-day change	1st Jan Change
4,530.00 ^TWD	-0.33%		+8.24%	+113.18%

08-03	Jefferies Upgrades Global Unichip to Buy From Hold, Adjusts Price Target to NT$4,400 From NT$2,500	MT
07-30	Global Unichip Corp. 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	78,530	85,901	233,179	182,256	284,775	607,074	-	-
Change	-	9.39%	171.45%	-21.84%	56.25%	113.18%	-	-
Enterprise Value (EV) ¹	72,943	80,052	225,541	171,829	278,126	597,372	596,537	588,558
Change	-	9.75%	181.74%	-23.81%	61.86%	114.79%	-0.14%	-1.34%
P/E	54x	23.3x	66.9x	52.8x	75.5x	86.7x	39.2x	27.7x
PBR	14.9x	10.7x	24.2x	16.3x	22.1x	34.7x	21.2x	14x
PEG	-	0x	-12.67x	-50.88x	8.17x	1x	0x	0.7x
Capitalization / Revenue	5.2x	3.57x	8.89x	7.28x	8.34x	10.2x	4.82x	3.35x
EV / Revenue	4.83x	3.33x	8.6x	6.86x	8.15x	10x	4.74x	3.25x
EV / EBITDA	31.1x	16.8x	49.2x	40x	55.3x	68.2x	34.1x	22.2x
EV / EBIT	43.6x	19.5x	56.8x	46.2x	63.9x	76.2x	33.7x	23.5x
EV / FCF	17.6x	62.8x	51.2x	29.8x	-140x	137x	148x	38.2x
FCF Yield	5.67%	1.59%	1.95%	3.36%	-0.71%	0.73%	0.68%	2.61%
Dividend per Share ²	5	14	14	16	20	22.65	33.83	48.42
Rate of return	0.85%	2.18%	0.8%	1.18%	0.94%	0.5%	0.75%	1.07%
EPS ²	10.86	27.47	26.02	25.75	28.13	52.27	115.6	163.3
Distribution rate	46%	51%	53.8%	62.1%	71.1%	43.3%	29.3%	29.6%
Net sales ¹	15,108	24,040	26,241	25,044	34,141	59,565	125,964	181,263
EBITDA ¹	2,345	4,751	4,584	4,297	5,027	8,754	17,473	26,547
EBIT ¹	1,674	4,099	3,969	3,723	4,350	7,835	17,718	25,095
Net income ¹	1,460	3,710	3,508	3,451	3,770	7,071	15,949	21,430
Net Debt ¹	-5,587	-5,849	-7,638	-10,427	-6,650	-9,702	-10,537	-18,516
Reference price ²	586.00	641.00	1,740.00	1,360.00	2,125.00	4,530.00	4,530.00	4,530.00
Nbr of stocks (in thousands)	134,011	134,011	134,011	134,012	134,012	134,012	-	-
Announcement Date	1/26/22	2/2/23	1/31/24	1/23/25	1/29/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GLOBAL UNICHIP CORP.	86.95x	10.06x	68.47x	0.5%	18.81B
MEDIATEK INC.	56.77x	9.11x	45.89x	1.43%	196B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	65.14x	9.36x	18.09x	-.--%	98.4B
ELITE MATERIAL CO., LTD.	45.78x	9.74x	34.01x	1.16%	58.74B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	52.2x	-	-	0.19%	50.23B
UNIMICRON TECHNOLOGY CORP.	43.92x	8.22x	28.98x	1.01%	50.43B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8100.89x	76.62x	2432.35x	-	42.4B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	29.82x	8.21x	22.98x	1.14%	40.56B
SHENNAN CIRCUITS CO., LTD.	50.45x	8.4x	34.07x	0.87%	37.6B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	37.35x	8.65x	28.47x	0.52%	35B
Average	856.93x	16.48x	301.48x	0.76%	62.81B
Weighted average by Cap.	596.42x	13.98x	210.89x	0.88%