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.($)
- - - - 138M
39.46x13.08x29.76x0.6% 666B
32.11x10.68x26.48x0.38% 378B
33.13x7.41x22.94x1.48% 160B
33.37x3.6x16.63x1.56% 86.24B
49.4x6.6x23.01x0.3% 20.62B
40.3x12.95x26.88x0.93% 19.41B
21.99x3.21x13.77x1.38% 16.21B
45.41x8.3x24.7x - 13.29B
18.77x1.7x8.32x0.7% 11.9B
Average 34.88x 7.50x 21.39x 0.92% 137.14B
Weighted average by Cap. 36.14x 10.80x 26.67x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


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