Valuation Silicon Integrated Systems Corp.

Stocks

End-of-day quote Taiwan S.E. 2026-11-05			5-day change	1st Jan Change
44.05 ^TWD	-8.04%		-20.92%	-5.47%

10-27	Silicon Integrated Systems Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
07-27	Silicon Integrated Systems Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	10,726	17,922	12,181	34,181	34,691	23,998
Change	-	67.08%	-32.03%	180.62%	1.49%	-30.82%
Enterprise Value (EV) ¹	9,915	17,267	10,705	30,071	32,591	21,051
Change	-	74.16%	-38%	180.9%	8.38%	-35.41%
P/E	-35.8x	90.7x	25.4x	60x	88.1x	30.5x
PBR	0.61x	0.77x	0.79x	1.8x	2.46x	1.31x
PEG	-	-1x	0x	3.2x	-2.9x	0.3x
Capitalization / Revenue	67x	71.1x	66.9x	183x	47x	8.51x
EV / Revenue	61.9x	68.5x	58.8x	161x	44.1x	7.46x
EV / EBITDA	-23x	-51.1x	-24x	-69.1x	-104x	-1,013x
EV / EBIT	-22.2x	-48.6x	-23.1x	-66.7x	-97.2x	-221x
EV / FCF	-44.9x	-64.8x	-40.6x	-230x	179x	-128x
FCF Yield	-2.23%	-1.54%	-2.47%	-0.43%	0.56%	-0.78%
Dividend per Share ²	1.036	1.119	1.538	0.4615	0.5	0.6
Rate of return	4.71%	3.04%	6.15%	0.66%	0.7%	1.29%
EPS ²	-0.6146	0.4056	0.9846	1.169	0.8086	1.53
Distribution rate	-169%	276%	156%	39.5%	61.8%	39.2%
Net sales ¹	160.2	252.2	182.2	187.2	738.6	2,821
EBITDA ¹	-431.1	-337.7	-445.7	-435.1	-312.8	-20.78
EBIT ¹	-447.4	-355.5	-463.8	-451.2	-335.3	-95.14
Net income ¹	-299.5	198.3	483.7	571.3	498.6	788.2
Net Debt ¹	-811.8	-654.5	-1,476	-4,110	-2,100	-2,948
Reference price ²	22.02	36.78	25.00	70.15	71.20	46.60
Nbr of stocks (in thousands)	487,233	487,233	487,233	487,233	487,233	514,988
Announcement Date	3/17/21	3/11/22	3/8/23	2/26/24	3/5/25	2/26/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SILICON INTEGRATED SYSTEMS CORP.	-	-	-	-	750M
NVIDIA CORPORATION	20.01x	11.4x	17.19x	0.38%	4,833B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	20.46x	10x	13.5x	1.2%	1,782B
BROADCOM INC.	35.14x	14.89x	21.87x	0.8%	1,554B
MICRON TECHNOLOGY, INC.	4.58x	2.76x	3.08x	0.08%	900B
AMD (ADVANCED MICRO DEVICES)	84.12x	15.47x	56.94x	-.--%	802B
SK HYNIX INC.	3.8x	2.4x	2.89x	2%	757B
INTEL CORPORATION	-25.41x	5.46x	15.39x	-.--%	310B
TEXAS INSTRUMENTS INCORPORATED	34.4x	12.9x	23.46x	1.85%	285B
Average	22.14x	9.41x	19.29x	0.79%	1,247B
Weighted average by Cap.	23.54x	10.52x	18.10x	0.65%