|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 141.50 TWD | -2.41% |
|
-2.41% | +47.24% |
| 06-12 | Micro-Star's Global Consumer PC Demand Slumps Up to 20% in 2026 | MT |
| 06-08 | Nvidia's AI PC push banks on unproven demand beyond niche users | RE |
Company Valuation: Micro-Star International Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 135,599 | 100,960 | 172,351 | 155,031 | 81,191 | 119,547 | - | - |
| Change | - | -25.55% | 70.71% | -10.05% | -47.63% | 47.24% | - | - |
| Enterprise Value (EV) 1 | 114,282 | 73,484 | 146,578 | 131,988 | 60,921 | 93,756 | 93,002 | 119,547 |
| Change | - | -35.7% | 99.47% | -9.95% | -53.84% | 53.9% | -0.8% | 28.54% |
| P/E | 8.11x | 10.3x | 22.9x | 22.8x | 14.1x | 14.4x | 13.4x | - |
| PBR | 2.88x | 2.09x | 3.43x | 2.93x | 1.49x | 2.03x | 1.91x | - |
| PEG | - | -0.3x | -1x | -2.31x | -0.9x | 0.3x | 1.78x | - |
| Capitalization / Revenue | 0.67x | 0.56x | 0.94x | 0.78x | 0.35x | 0.53x | 0.49x | 0.48x |
| EV / Revenue | 0.57x | 0.41x | 0.8x | 0.67x | 0.26x | 0.42x | 0.38x | 0.48x |
| EV / EBITDA | 5.39x | 6.07x | 14.4x | 15.6x | 7.83x | 7.81x | 8.03x | 10.3x |
| EV / EBIT | 5.72x | 6.87x | 16.6x | 18.5x | 9.54x | 9.44x | 8.96x | 11.6x |
| EV / FCF | 10.3x | 4.96x | 33.9x | 49x | 146x | 10.4x | 12.6x | - |
| FCF Yield | 9.67% | 20.2% | 2.95% | 2.04% | 0.69% | 9.65% | 7.92% | - |
| Dividend per Share 2 | 10.5 | 6.6 | 5.4 | 5 | 4.2 | 5.766 | 5.423 | - |
| Rate of return | 6.54% | 5.52% | 2.65% | 2.72% | 4.37% | 4.07% | 3.83% | - |
| EPS 2 | 19.78 | 11.65 | 8.92 | 8.04 | 6.8 | 9.856 | 10.6 | - |
| Distribution rate | 53.1% | 56.7% | 60.5% | 62.2% | 61.8% | 58.5% | 51.2% | - |
| Net sales 1 | 201,810 | 180,411 | 182,966 | 197,872 | 230,196 | 225,177 | 242,551 | 250,044 |
| EBITDA 1 | 21,215 | 12,099 | 10,185 | 8,461 | 7,780 | 11,999 | 11,580 | 11,662 |
| EBIT 1 | 19,975 | 10,696 | 8,810 | 7,117 | 6,388 | 9,929 | 10,374 | 10,268 |
| Net income 1 | 16,921 | 9,963 | 7,533 | 6,793 | 5,748 | 8,235 | 9,333 | - |
| Net Debt 1 | -21,317 | -27,476 | -25,773 | -23,043 | -20,269 | -25,791 | -26,545 | - |
| Reference price 2 | 160.50 | 119.50 | 204.00 | 183.50 | 96.10 | 141.50 | 141.50 | 141.50 |
| Nbr of stocks (in thousands) | 844,856 | 844,856 | 844,856 | 844,856 | 844,856 | 844,856 | - | - |
| Announcement Date | 3/22/22 | 3/14/23 | 3/14/24 | 3/12/25 | 3/12/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.71x | 0.43x | 8.06x | 3.98% | 3.8B | |
| 22.62x | 1.58x | 14.69x | 0.63% | 253B | |
| 56.99x | 14.15x | 38.49x | 0.39% | 169B | |
| 20.47x | 1.65x | 8.66x | 1.26% | 59.76B | |
| 15.39x | 0.32x | 5.99x | 2.16% | 35.22B | |
| 23.06x | 3.74x | 14.48x | 1.73% | 27.03B | |
| 43.34x | 23.73x | 32.92x | 1.21% | 25.55B | |
| 10.65x | 0.47x | 5.78x | 4.97% | 22.08B | |
| 53.4x | - | - | 0.46% | 21.09B | |
| 15.33x | 0.29x | 8.56x | 0.79% | 19.48B | |
| Average | 27.60x | 5.15x | 15.29x | 1.76% | 63.56B | |
| Weighted average by Cap. | 32.33x | 5.90x | 20.33x | 0.95% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2377 Stock
- Valuation Micro-Star International Co., Ltd.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
