Valuation Mediera Corporation

Stocks

End-of-day quote Taipei Exchange 2026-10-05			5-day change	1st Jan Change
13.65 ^TWD	0.00%		-1.80%	-47.50%

08-13	Mediera Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Mediera Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	959.6	1,002	811.2	754.3	962.1	1,286
Change	-	4.38%	-19.01%	-7.01%	27.54%	33.67%
Enterprise Value (EV) ¹	836.5	891.5	727.9	635.4	879	1,187
Change	-	6.57%	-18.35%	-12.71%	38.35%	35.05%
P/E	57.6x	61.8x	-117x	-23.7x	92.6x	74.3x
PBR	1.69x	1.78x	1.5x	1.49x	1.76x	2.42x
PEG	-	-23.03x	1x	-0x	-1x	1.1x
Capitalization / Revenue	2.61x	2.85x	3.15x	3.91x	4.03x	5.6x
EV / Revenue	2.27x	2.54x	2.83x	3.29x	3.69x	5.16x
EV / EBITDA	41.3x	29.2x	-117x	-18x	78.8x	61.7x
EV / EBIT	68.1x	37.5x	-58.1x	-15.5x	143x	99.6x
EV / FCF	616x	9.48x	-129x	14.3x	-58.8x	473x
FCF Yield	0.16%	10.5%	-0.77%	7%	-1.7%	0.21%
Dividend per Share ²	0.25	0.1356	-	-	-	-
Rate of return	1.29%	0.67%	-	-	-	-
EPS ²	0.3368	0.3278	-0.14	-0.6431	0.21	0.35
Distribution rate	74.2%	41.4%	-	-	-	-
Net sales ¹	367.9	351.6	257.5	192.9	238.5	229.8
EBITDA ¹	20.26	30.51	-6.218	-35.28	11.16	19.24
EBIT ¹	12.28	23.8	-12.53	-41.06	6.127	11.92
Net income ¹	16.66	16.21	-6.791	-31.81	10.44	17.36
Net Debt ¹	-123.2	-110.2	-83.34	-119	-83.1	-99.01
Reference price ²	19.40	20.25	16.40	15.25	19.45	26.00
Nbr of stocks (in thousands)	49,465	49,465	49,465	49,465	49,465	49,465
Announcement Date	3/29/21	3/30/22	3/31/23	3/6/24	3/26/25	3/13/26

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.($)
MEDIERA CORPORATION	-	-	-	-	21.27M
SIEMENS AG	25.39x	3.01x	16.43x	2.04%	237B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.74x	7.85x	3.64%	204B
SCHNEIDER ELECTRIC SE	28.56x	3.7x	17.07x	1.71%	172B
EATON CORPORATION PLC	38.56x	5.69x	23.87x	1.02%	168B
DELTA ELECTRONICS, INC.	48.93x	6.57x	29.4x	1.01%	164B
TRANE TECHNOLOGIES PLC	31.14x	4.47x	21.92x	0.87%	104B
VERTIV HOLDINGS CO.	42.01x	6.91x	27.73x	0.1%	97.64B
DELTA ELECTRONICS (THAILAND)	95.2x	11.8x	67.39x	0.33%	98.13B
JOHNSON CONTROLS INTERNATIONAL PLC	32.77x	4.06x	21.81x	1.03%	95.01B
Average	39.63x	5.33x	25.94x	1.3%	133.91B
Weighted average by Cap.	35.91x	4.79x	23.09x	1.56%