Valuation MegaChips Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-03 EDT			5-day change	1st Jan Change
10,460.00 ^JPY	-1.32%		-1.78%	+31.90%

12:35pm	ProteanTecs and MegaChips Collaborate to Bring Health and Performance Management Solutions to Next-Generation LSI Designs	CI
08-06	MegaChips Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	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	147,189	-	-
Change	-	-8.26%	12.84%	5.68%	57.51%	24.83%	-	-
Enterprise Value (EV) ¹	42,649	43,504	42,772	54,028	102,615	121,687	124,394	125,921
Change	-	2%	-1.68%	26.32%	89.93%	18.59%	2.22%	1.23%
P/E	2.8x	8.85x	16x	14.3x	13.2x	4.4x	4.48x	4.18x
PBR	1.07x	0.84x	0.69x	0.64x	0.62x	0.69x	0.51x	0.47x
PEG	-	-0.1x	-0.5x	0.5x	0.1x	0x	-2.37x	0.57x
Capitalization / Revenue	0.91x	0.89x	1.22x	1.77x	3.26x	3.45x	2.9x	2.56x
EV / Revenue	0.57x	0.62x	0.74x	1.28x	2.84x	2.85x	2.45x	2.19x
EV / EBITDA	5.81x	6.76x	7.12x	18.6x	207x	46.7x	24.6x	19.8x
EV / EBIT	6.07x	7.22x	7.8x	24.7x	-590x	47.4x	33.6x	26.8x
EV / FCF	2.15x	-10.2x	5.38x	-7.38x	6.68x	3.67x	8.28x	7.01x
FCF Yield	46.5%	-9.84%	18.6%	-13.5%	15%	27.2%	12.1%	14.3%
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%	2.49%	2.52%	2.55%
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	10,460.00	10,460.00	10,460.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MEGACHIPS CORPORATION	4.46x	2.9x	47.41x	2.45%	940M
MEDIATEK INC.	62.28x	10x	50.31x	1.31%	215B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	51.99x	8.89x	15.8x	-.--%	98.78B
ELITE MATERIAL CO., LTD.	47.04x	10.04x	34.95x	1.17%	61.42B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	38.77x	-	-	0.21%	49.75B
UNIMICRON TECHNOLOGY CORP.	48.14x	8.44x	30.41x	0.99%	50.25B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	485.67x	71.45x	1562.79x	-	39.54B
SHENNAN CIRCUITS CO., LTD.	42.36x	7.36x	29.35x	0.96%	35.31B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	32.15x	7.62x	24.98x	0.68%	33.9B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	25.84x	6.76x	20.47x	1.65%	32.07B
Average	83.87x	14.83x	201.83x	1.05%	61.68B
Weighted average by Cap.	78.43x	13.46x	141.82x	0.91%