Valuation MegaChips Corporation

Stocks

Delayed Japan Exchange 20:54:19 2026-08-25 EDT			5-day change	1st Jan Change
10,610.00 ^JPY	-0.84%		-3.89%	+33.92%

08-06	MegaChips Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	MegaChips Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	68,418	62,769	70,832	74,858	117,909	150,567	-	-
Change	-	-8.26%	12.84%	5.68%	57.51%	27.7%	-	-
Enterprise Value (EV) ¹	42,649	43,504	42,772	54,028	102,615	125,065	127,772	129,299
Change	-	2%	-1.68%	26.32%	89.93%	21.88%	2.16%	1.2%
P/E	2.8x	8.85x	16x	14.3x	13.2x	4.5x	4.58x	4.27x
PBR	1.07x	0.84x	0.69x	0.64x	0.62x	0.7x	0.52x	0.48x
PEG	-	-0.1x	-0.5x	0.5x	0.1x	0x	-2.42x	0.58x
Capitalization / Revenue	0.91x	0.89x	1.22x	1.77x	3.26x	3.53x	2.96x	2.62x
EV / Revenue	0.57x	0.62x	0.74x	1.28x	2.84x	2.93x	2.51x	2.25x
EV / EBITDA	5.81x	6.76x	7.12x	18.6x	207x	48x	25.3x	20.3x
EV / EBIT	6.07x	7.22x	7.8x	24.7x	-590x	48.7x	34.5x	27.5x
EV / FCF	2.15x	-10.2x	5.38x	-7.38x	6.68x	3.77x	8.5x	7.19x
FCF Yield	46.5%	-9.84%	18.6%	-13.5%	15%	26.5%	11.8%	13.9%
Dividend per Share ²	90	90	110	140	250	260	263.3	266.7
Rate of return	2.38%	2.75%	2.84%	3.19%	3.29%	2.43%	2.46%	2.49%
EPS ²	1,349	369.4	242.3	306.3	578.3	2,379	2,334	2,504
Distribution rate	6.67%	24.4%	45.4%	45.7%	43.2%	10.9%	11.3%	10.6%
Net sales ¹	75,256	70,722	57,942	42,326	36,169	42,700	50,833	57,500
EBITDA ¹	7,338	6,435	6,008	2,899	496.5	2,608	5,060	6,366
EBIT ¹	7,030	6,029	5,483	2,190	-174	2,567	3,700	4,700
Net income ¹	27,544	7,086	4,486	5,372	9,284	33,533	31,750	32,500
Net Debt ¹	-25,769	-19,265	-28,060	-20,830	-15,293	-25,502	-22,795	-21,268
Reference price ²	3,780.00	3,270.00	3,875.00	4,385.00	7,610.00	10,700.00	10,700.00	10,700.00
Nbr of stocks (in thousands)	18,100	19,195	18,279	17,071	15,494	14,072	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/14/25	5/14/26	-	-	-

¹JPY in Million²JPY

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.($)
MEGACHIPS CORPORATION	4.47x	2.91x	47.58x	2.45%	940M
MEDIATEK INC.	54.69x	8.77x	44.15x	1.48%	189B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	50.88x	8.74x	15.51x	-.--%	96.9B
ELITE MATERIAL CO., LTD.	46.91x	10.01x	34.85x	1.17%	61.09B
UNIMICRON TECHNOLOGY CORP.	53.18x	9.35x	33.68x	0.9%	55.37B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	40.92x	-	-	0.2%	52.49B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	7377.78x	69.67x	2211.68x	-	39.52B
SHENNAN CIRCUITS CO., LTD.	45.34x	7.57x	30.71x	0.97%	34.82B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.08x	7.17x	20.08x	1.3%	34.93B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.63x	7.97x	26.65x	0.57%	33.08B
Average	773.49x	14.68x	273.88x	1%	59.78B
Weighted average by Cap.	532.60x	13.14x	190.57x	0.92%