Valuation Global Unichip Corp.

Stocks

End-of-day quote Taiwan S.E. 2026-10-15			5-day change	1st Jan Change
7,670.00 ^TWD	-6.97%		-8.25%	+260.94%

09-22	Proteantecs and Global Unichip Corporation Expand Collaboration to Provide Lifecycle Health and Performance Monitoring for Custom Socs	CI
09-22	Aletheia Capital Starts Global Unichip at Buy with NT$12,000 Price Target	MT

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	1,027,871	-	-
Change	-	9.39%	171.45%	-21.84%	56.25%	260.94%	-	-
Enterprise Value (EV) ¹	72,943	80,052	225,541	171,829	278,126	1,018,167	1,017,345	1,008,373
Change	-	9.75%	181.74%	-23.81%	61.86%	266.08%	-0.08%	-0.88%
P/E	54x	23.3x	66.9x	52.8x	75.5x	143x	61.9x	41x
PBR	14.9x	10.7x	24.2x	16.3x	22.1x	58.3x	34.9x	22.7x
PEG	-	0x	-12.67x	-50.88x	8.17x	1.6x	0x	0.8x
Capitalization / Revenue	5.2x	3.57x	8.89x	7.28x	8.34x	16.8x	7.42x	5.33x
EV / Revenue	4.83x	3.33x	8.6x	6.86x	8.15x	16.7x	7.34x	5.23x
EV / EBITDA	31.1x	16.8x	49.2x	40x	55.3x	117x	54.4x	35.7x
EV / EBIT	43.6x	19.5x	56.8x	46.2x	63.9x	128x	53.3x	35.4x
EV / FCF	17.6x	62.8x	51.2x	29.8x	-140x	215x	236x	62.2x
FCF Yield	5.67%	1.59%	1.95%	3.36%	-0.71%	0.47%	0.42%	1.61%
Dividend per Share ²	5	14	14	16	20	22.44	34.52	59.63
Rate of return	0.85%	2.18%	0.8%	1.18%	0.94%	0.29%	0.45%	0.78%
EPS ²	10.86	27.47	26.02	25.75	28.13	53.78	124	186.9
Distribution rate	46%	51%	53.8%	62.1%	71.1%	41.7%	27.8%	31.9%
Net sales ¹	15,108	24,040	26,241	25,044	34,141	61,108	138,569	192,881
EBITDA ¹	2,345	4,751	4,584	4,297	5,027	8,715	18,688	28,220
EBIT ¹	1,674	4,099	3,969	3,723	4,350	7,969	19,080	28,504
Net income ¹	1,460	3,710	3,508	3,451	3,770	7,238	17,409	24,692
Net Debt ¹	-5,587	-5,849	-7,638	-10,427	-6,650	-9,704	-10,526	-19,498
Reference price ²	586.00	641.00	1,740.00	1,360.00	2,125.00	7,670.00	7,670.00	7,670.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GLOBAL UNICHIP CORP.	142.63x	16.66x	116.83x	0.29%	31.74B
NVIDIA CORPORATION	21.72x	12.4x	18.7x	0.35%	5,245B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.07x	10.83x	14.66x	1.08%	1,954B
BROADCOM INC.	37.21x	15.74x	23.13x	0.75%	1,644B
MICRON TECHNOLOGY, INC.	5.38x	3.3x	3.67x	0.07%	1,054B
AMD (ADVANCED MICRO DEVICES)	98.16x	17.78x	67.41x	-.--%	918B
SK HYNIX INC.	3.56x	2.15x	2.6x	0.28%	684B
INTEL CORPORATION	-41.29x	8.28x	23.06x	-.--%	501B
TEXAS INSTRUMENTS INCORPORATED	32.78x	11.9x	22.03x	2.06%	255B
Average	35.80x	11.00x	32.45x	0.54%	1,365B
Weighted average by Cap.	25.12x	11.48x	20.60x	0.49%