Company Valuation: Micro Silicon Electronics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 2,143 3,311 2,779 2,477
Change - 54.45% -16.06% -10.88%
Enterprise Value (EV) 1 2,333 3,742 3,106 2,961
Change - 60.38% -17% -4.68%
P/E 12.4x -126x 31.6x 23.1x
PBR 1.59x 2.7x 1.93x 1.67x
PEG -0.3x 1x -0x 1.1x
Capitalization / Revenue 1.75x 3.66x 2.61x 1.94x
EV / Revenue 1.9x 4.14x 2.92x 2.32x
EV / EBITDA 4.74x 15.8x 10.4x 7.3x
EV / EBIT 11.4x -97.1x 79.8x 23.4x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 1.5 0.5 1 1.5
Rate of return 4.52% 0.98% 2.47% 4.16%
EPS 2 2.68 -0.4064 1.28 1.56
Distribution rate 56% -123% 78.1% 96.2%
Net sales 1 1,227 904.9 1,064 1,275
EBITDA 1 492.4 237.3 300 405.3
EBIT 1 204.5 -38.56 38.92 126.4
Net income 1 168.3 -26.28 87.14 107.5
Net Debt 1 189.8 431.6 327 483.9
Reference price 2 33.15 51.20 40.45 36.05
Nbr of stocks (in thousands) 64,660 64,660 68,702 68,702
Announcement Date 4/17/23 5/29/24 2/27/25 3/11/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 128M
34.04x11.85x26.99x0.66% 604B
29.6x8.96x25.93x0.5% 310B
24.99x8.26x19.81x0.53% 299B
27.98x11.12x22.72x0.61% 206B
34.28x13.16x24.38x0.29% 160B
27.58x6.21x18.95x1.76% 137B
31.6x3.72x16.71x1.86% 90.03B
49.78x7.18x37.73x0.19% 52.35B
29.65x8.08x22.44x0.19% 42.9B
Average 32.17x 8.73x 23.96x 0.73% 190.05B
Weighted average by Cap. 31.01x 9.84x 24.13x 0.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Micro Silicon Electronics Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Micro Silicon Electronics Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Micro Silicon Electronics Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Micro Silicon Electronics Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 8162 Stock
  4. Valuation Micro Silicon Electronics Co., Ltd.