|
End-of-day quote
Taiwan S.E.
2026-10-21
|
5-day change | 1st Jan Change | ||
| 66.20 TWD | +3.28% |
|
-1.93% | +67.38% |
Company Valuation: Powerchip Semiconductor Manufacturing Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 251,706 | 125,715 | 119,909 | 66,034 | 166,007 | 311,919 | - | - |
| Change | - | -50.05% | -4.62% | -44.93% | 151.4% | 87.89% | - | - |
| Enterprise Value (EV) 1 | 228,445 | 82,833 | 127,805 | 96,735 | 202,558 | 286,365 | 237,277 | 202,972 |
| Change | - | -63.74% | 54.29% | -24.31% | 109.4% | 41.37% | -17.14% | -14.46% |
| P/E | 16.1x | 5.49x | -73.6x | -9.7x | -21.3x | 8.49x | 7.37x | 6.06x |
| PBR | 3.78x | 1.34x | 1.28x | 0.75x | 2.04x | 1.73x | 1.5x | 1.23x |
| PEG | - | 0.2x | 1x | -0x | -1.6x | -0x | 0.5x | 0.3x |
| Capitalization / Revenue | 3.84x | 1.65x | 2.72x | 1.48x | 3.55x | 4.02x | 2.83x | 2.55x |
| EV / Revenue | 3.48x | 1.09x | 2.9x | 2.16x | 4.33x | 3.69x | 2.15x | 1.66x |
| EV / EBITDA | 8.68x | 2.51x | 35.6x | 56.2x | 38.5x | 6.2x | 4.13x | 3.05x |
| EV / EBIT | 11.4x | 3.15x | -40.5x | -12.1x | -34x | 7.74x | 4.98x | 3.58x |
| EV / FCF | 16x | 6.13x | -2.75x | -5.69x | -264x | 5.51x | 6.25x | - |
| FCF Yield | 6.24% | 16.3% | -36.3% | -17.6% | -0.38% | 18.2% | 16% | - |
| Dividend per Share 2 | 1.83 | 1.03 | - | - | - | 2.644 | 1.717 | 2.946 |
| Rate of return | 2.57% | 3.23% | - | - | - | 3.99% | 2.59% | 4.45% |
| EPS 2 | 4.41 | 5.8 | -0.4 | -1.64 | -1.86 | 7.801 | 8.977 | 10.92 |
| Distribution rate | 41.5% | 17.8% | - | - | - | 33.9% | 19.1% | 27% |
| Net sales 1 | 65,623 | 76,087 | 44,023 | 44,726 | 46,730 | 77,584 | 110,193 | 122,390 |
| EBITDA 1 | 26,323 | 32,954 | 3,594 | 1,721 | 5,263 | 46,211 | 57,444 | 66,562 |
| EBIT 1 | 20,088 | 26,328 | -3,156 | -7,965 | -5,960 | 37,016 | 47,636 | 56,676 |
| Net income 1 | 16,092 | 21,635 | -1,644 | -6,777 | -7,813 | 33,807 | 40,341 | 48,797 |
| Net Debt 1 | -23,261 | -42,883 | 7,896 | 30,701 | 36,551 | -25,553 | -74,641 | -108,946 |
| Reference price 2 | 71.20 | 31.85 | 29.45 | 15.90 | 39.55 | 66.20 | 66.20 | 66.20 |
| Nbr of stocks (in thousands) | 3,535,196 | 3,947,105 | 4,071,597 | 4,153,085 | 4,197,401 | 4,711,760 | - | - |
| Announcement Date | 2/11/22 | 1/13/23 | 2/22/24 | 2/27/25 | 2/26/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.63x | 3.61x | 6.46x | 1.32% | 9.25B | |
| 21.65x | 12.36x | 18.63x | 0.35% | 5,227B | |
| 21.83x | 10.69x | 14.49x | 1.12% | 1,909B | |
| 36.14x | 15.29x | 22.47x | 0.78% | 1,596B | |
| 5.18x | 3.15x | 3.51x | 0.07% | 1,014B | |
| 93.68x | 16.89x | 64.07x | -.--% | 873B | |
| 3.45x | 2.09x | 2.51x | 0.28% | 671B | |
| -39.71x | 7.96x | 22.2x | -.--% | 482B | |
| 32.58x | 11.81x | 22.05x | 2.07% | 254B | |
| Average | 20.49x | 9.32x | 19.60x | 0.67% | 1,337B | |
| Weighted average by Cap. | 24.19x | 11.27x | 19.81x | 0.5% |
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
- 6770 Stock
- Valuation Powerchip Semiconductor Manufacturing Corporation
Select your edition
All financial news and data tailored to specific country editions
