Valuation MegaChips Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-25 EDT			5-day change	1st Jan Change
11,150.00 ^JPY	+2.58%		+2.01%	+40.61%

09-03	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	141,975	-	-
Change	-	-8.26%	12.84%	5.68%	57.51%	20.41%	-	-
Enterprise Value (EV) ¹	42,649	43,504	42,772	54,028	102,615	116,473	119,180	120,707
Change	-	2%	-1.68%	26.32%	89.93%	13.5%	2.32%	1.28%
P/E	2.8x	8.85x	16x	14.3x	13.2x	4.69x	4.78x	4.45x
PBR	1.07x	0.84x	0.69x	0.64x	0.62x	0.73x	0.55x	0.5x
PEG	-	-0.1x	-0.5x	0.5x	0.1x	0x	-2.53x	0.61x
Capitalization / Revenue	0.91x	0.89x	1.22x	1.77x	3.26x	3.32x	2.79x	2.47x
EV / Revenue	0.57x	0.62x	0.74x	1.28x	2.84x	2.73x	2.34x	2.1x
EV / EBITDA	5.81x	6.76x	7.12x	18.6x	207x	44.7x	23.6x	19x
EV / EBIT	6.07x	7.22x	7.8x	24.7x	-590x	45.4x	32.2x	25.7x
EV / FCF	2.15x	-10.2x	5.38x	-7.38x	6.68x	3.51x	7.93x	6.72x
FCF Yield	46.5%	-9.84%	18.6%	-13.5%	15%	28.5%	12.6%	14.9%
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%	2.33%	2.36%	2.39%
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	11,150.00	11,150.00	11,150.00
Nbr of stocks (in thousands)	18,100	19,195	18,279	17,071	15,494	12,733	-	-
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	4.69x	2.73x	44.66x	2.33%	902M
MEDIATEK INC.	77.37x	12.41x	62.22x	1.05%	265B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	46.91x	8.48x	15.2x	-.--%	94.09B
UNIMICRON TECHNOLOGY CORP.	57.8x	10.28x	37.01x	0.83%	61.17B
ELITE MATERIAL CO., LTD.	43.63x	9.31x	32.36x	1.26%	56.94B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	47.09x	-	-	0.2%	50.5B
SHENNAN CIRCUITS CO., LTD.	48.24x	8.29x	33.3x	0.82%	40.03B
GLOBAL UNICHIP CORP.	161.5x	18.71x	129.97x	0.26%	35.95B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.32x	8.27x	26.38x	0.55%	35.56B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.7x	7.04x	21.19x	1.42%	33.27B
Average	54.82x	9.50x	44.70x	0.87%	67.39B
Weighted average by Cap.	64.11x	10.89x	47.71x	0.78%