|
End-of-day quote
Taiwan S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 81.30 TWD | -0.97% |
|
+3.57% | +3.51% |
| 09-08 | MiTAC Books NT$13.6 billion Revenue in August | MT |
| 08-12 | MiTAC's Unit to Acquire Equipment Worth $62 Million | MT |
Company Valuation: MiTAC Holdings Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 42,070 | 35,321 | 53,752 | 85,545 | 114,671 | 118,693 | - | - |
| Change | - | -16.04% | 52.18% | 59.15% | 34.05% | 3.51% | - | - |
| Enterprise Value (EV) 1 | 42,070 | 35,321 | 53,752 | 85,545 | 103,869 | 123,266 | 120,955 | 113,422 |
| Change | - | -16.04% | 52.18% | 59.15% | 21.42% | 18.68% | -1.88% | -6.23% |
| P/E | 3.53x | 3.81x | 30.5x | 21.6x | 16.8x | 14.2x | 10.4x | 9.78x |
| PBR | 0.8x | - | 2.19x | - | - | 1.68x | 1.46x | 1.33x |
| PEG | - | -0.2x | -0.4x | 0x | 0.2x | 0.6x | 0.3x | 1.47x |
| Capitalization / Revenue | 1x | 0.74x | 1.51x | 1.39x | 1.09x | 0.67x | 0.51x | 0.47x |
| EV / Revenue | 1x | 0.74x | 1.51x | 1.39x | 0.98x | 0.7x | 0.52x | 0.45x |
| EV / EBITDA | 38.7x | -1,355x | - | - | 15.5x | 10.8x | 8.11x | 6.46x |
| EV / EBIT | 1,007x | -29.7x | 794x | 48x | 19.3x | 14.8x | 9.84x | 8.11x |
| EV / FCF | -36.6x | - | - | - | - | -60.3x | - | - |
| FCF Yield | -2.73% | - | - | - | - | -1.66% | - | - |
| Dividend per Share 2 | 1.653 | - | - | - | 2.727 | 3.72 | 3.371 | 3.88 |
| Rate of return | 5.68% | - | - | - | 3.47% | 4.58% | 4.15% | 4.77% |
| EPS 2 | 8.231 | 6.405 | 1.207 | 2.711 | 4.682 | 5.739 | 7.791 | 8.309 |
| Distribution rate | 20.1% | - | - | - | 58.3% | 64.8% | 43.3% | 46.7% |
| Net sales 1 | 42,186 | 47,833 | 35,536 | 61,360 | 105,577 | 176,700 | 231,679 | 254,068 |
| EBITDA 1 | 1,086 | -26.07 | - | - | 6,710 | 11,401 | 14,907 | 17,550 |
| EBIT 1 | 41.78 | -1,189 | 67.7 | 1,784 | 5,374 | 8,305 | 12,290 | 13,983 |
| Net income 1 | 11,961 | 9,294 | 1,784 | 3,959 | 6,838 | 8,560 | 11,380 | 12,138 |
| Net Debt 1 | - | - | - | - | -10,802 | 4,574 | 2,262 | -5,271 |
| Reference price 2 | 29.09 | 24.38 | 36.82 | 58.60 | 78.55 | 81.30 | 81.30 | 81.30 |
| Nbr of stocks (in thousands) | 1,446,165 | 1,448,740 | 1,459,933 | 1,459,933 | 1,459,933 | 1,459,933 | - | - |
| Announcement Date | 2/28/22 | 2/28/23 | 2/29/24 | 3/6/25 | 3/5/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.17x | 0.7x | 10.81x | 4.58% | 3.73B | |
| 23x | 1.94x | 15.28x | 0.45% | 358B | |
| 7.91x | 4.43x | 5.52x | -.--% | 252B | |
| 24.73x | 10.01x | 17.74x | 0.35% | 193B | |
| 21.32x | 7.58x | 14.66x | 0.14% | 150B | |
| 24.55x | 2.27x | 11.63x | 0.82% | 92.03B | |
| 18.64x | 0.48x | 8.67x | 1.72% | 54.25B | |
| 144.55x | 8.92x | 39.32x | -.--% | 46.7B | |
| 29.05x | 5.25x | 15.88x | 0.93% | 44.44B | |
| 33.08x | 5.83x | 19.82x | 1.27% | 42.39B | |
| Average | 34.10x | 4.74x | 15.93x | 1.02% | 123.58B | |
| Weighted average by Cap. | 25.05x | 4.86x | 14.11x | 0.43% |
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
- 3706 Stock
- Valuation MiTAC Holdings Corporation
Select your edition
All financial news and data tailored to specific country editions
