|
End-of-day quote
Taiwan S.E.
2026-10-22
|
5-day change | 1st Jan Change | ||
| 125.50 TWD | -1.95% |
|
-5.64% | +154.82% |
| 10-22 | United Microelectronics, AP Memory Partner on AI Data Center Power Solutions | MT |
| 10-22 | United Microelectronics Ties Up With AP Memory to Develop Silicon Capacitors for AI Data Centers | MT |
Company Valuation: United Microelectronics Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 810,366 | 508,943 | 659,069 | 540,739 | 618,347 | 1,578,412 | - | - |
| Change | - | -37.2% | 29.5% | -17.95% | 14.35% | 155.26% | - | - |
| Enterprise Value (EV) 1 | 756,830 | 387,788 | 606,167 | 516,566 | 586,032 | 1,506,838 | 1,490,263 | 1,453,300 |
| Change | - | -48.76% | 56.31% | -14.78% | 13.45% | 157.13% | -1.1% | -2.48% |
| P/E | 14.2x | 5.74x | 10.7x | 11.3x | 14.7x | 17.3x | 17.3x | 14.5x |
| PBR | 2.83x | 1.49x | 1.81x | 1.42x | 1.62x | 3.63x | 3.33x | 2.99x |
| PEG | - | 0.1x | -0.4x | -0.5x | -1.2x | 0x | -1,647.14x | 0.7x |
| Capitalization / Revenue | 3.8x | 1.83x | 2.96x | 2.33x | 2.6x | 5.57x | 4.5x | 3.89x |
| EV / Revenue | 3.55x | 1.39x | 2.72x | 2.22x | 2.47x | 5.32x | 4.25x | 3.58x |
| EV / EBITDA | 7.66x | 2.61x | 6.16x | 5.18x | 5.68x | 11.7x | 8.74x | 7.06x |
| EV / EBIT | 14.6x | 3.72x | 10.5x | 10x | 13.3x | 23.1x | 15.2x | 11.8x |
| EV / FCF | 17.9x | 5.9x | -111x | 97x | 11.2x | 21x | 19.5x | 13.1x |
| FCF Yield | 5.59% | 17% | -0.9% | 1.03% | 8.89% | 4.75% | 5.13% | 7.63% |
| Dividend per Share 2 | 3 | 3.6 | 3 | 2.85 | 2.6 | 3.843 | 4.796 | 5.653 |
| Rate of return | 4.62% | 8.85% | 5.7% | 6.62% | 5.28% | 3.06% | 3.82% | 4.5% |
| EPS 2 | 4.57 | 7.09 | 4.93 | 3.8 | 3.34 | 7.236 | 7.235 | 8.642 |
| Distribution rate | 65.6% | 50.8% | 60.9% | 75% | 77.8% | 53.1% | 66.3% | 65.4% |
| Net sales 1 | 213,011 | 278,705 | 222,533 | 232,303 | 237,553 | 283,304 | 351,050 | 405,862 |
| EBITDA 1 | 98,761 | 148,462 | 98,375 | 99,781 | 103,208 | 128,837 | 170,525 | 205,982 |
| EBIT 1 | 51,686 | 104,292 | 57,891 | 51,613 | 43,949 | 65,156 | 97,947 | 123,024 |
| Net income 1 | 55,780 | 87,198 | 60,990 | 47,211 | 41,716 | 93,358 | 87,214 | 105,843 |
| Net Debt 1 | -53,536 | -121,155 | -52,902 | -24,173 | -32,315 | -71,573 | -88,148 | -125,111 |
| Reference price 2 | 65.00 | 40.70 | 52.60 | 43.05 | 49.25 | 125.50 | 125.50 | 125.50 |
| Nbr of stocks (in thousands) | 12,467,169 | 12,504,749 | 12,529,822 | 12,560,716 | 12,555,278 | 12,576,985 | - | - |
| Announcement Date | 1/25/22 | 1/16/23 | 1/31/24 | 1/21/25 | 1/28/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.34x | 5.32x | 11.7x | 3.06% | 48.42B | |
| 21.1x | 12.03x | 18.14x | 0.36% | 5,094B | |
| 21.65x | 10.59x | 14.36x | 1.13% | 1,897B | |
| 34.71x | 14.72x | 21.62x | 0.81% | 1,536B | |
| 5.07x | 3.07x | 3.42x | 0.08% | 993B | |
| 90.54x | 16.32x | 61.89x | -.--% | 844B | |
| 3.6x | 2.2x | 2.65x | 0.26% | 703B | |
| -37.67x | 7.57x | 21.11x | -.--% | 457B | |
| 31.42x | 11.81x | 21.51x | 2.03% | 260B | |
| Average | 20.86x | 9.29x | 19.60x | 0.86% | 1,315B | |
| Weighted average by Cap. | 23.46x | 10.92x | 19.11x | 0.52% |
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
- 2303 Stock
- Valuation United Microelectronics Corporation
Select your edition
All financial news and data tailored to specific country editions
