Valuation Xintec Inc.

Stocks

End-of-day quote Taipei Exchange Other stock markets 2026-06-26			5-day change	1st Jan Change
279.50 ^TWD	-7.30%		+11.35%	+101.08%

05-07	Xintec Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-05	Xintec Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	38,805	26,132	34,599	53,730	37,720	75,846	-
Change	-	-32.66%	32.4%	55.29%	-29.8%	101.08%	-
Enterprise Value (EV)	36,693	26,132	34,599	53,730	37,720	75,846	75,846
Change	-	-28.78%	32.4%	55.29%	-29.8%	101.08%	0%
P/E	20.8x	13.4x	25.3x	32.2x	28x	39.2x	35.5x
PBR	6.24x	-	-	-	-	7.76x	-
PEG	-	2.63x	-0.8x	1.4x	-1.4x	0.9x	3.4x
Capitalization / Revenue	5.06x	3.38x	5.42x	7.61x	5.21x	8.56x	6.67x
EV / Revenue	0x	0x	0x	0x	0x	8.56x	6.67x
EV / EBITDA	0x	0x	-	0x	0x	21.6x	21x
EV / EBIT	0x	0x	0x	0x	0x	34.1x	28.2x
EV / FCF	0x	0x	-	-	-0x	637x	-
FCF Yield	5.76%	8.46%	-	-	-2.86%	0.16%	-
Dividend per Share ²	3	-	-	-	-	-	-
Rate of return	2.1%	-	-	-	-	-	-
EPS ²	6.86	7.21	5.03	6.15	4.96	7.13	7.88
Distribution rate	43.7%	-	-	-	-	-	-
Net sales ¹	7,667	7,732	6,387	7,060	7,239	8,858	11,364
EBITDA ¹	3,069	3,250	-	2,578	2,571	3,509	3,612
EBIT ¹	2,208	2,459	1,705	1,976	1,591	2,226	2,694
Net income ¹	1,877	1,984	1,376	1,670	1,354	1,935	2,137
Net Debt	-2,112	-	-	-	-	-	-
Reference price ²	143.00	96.30	127.50	198.00	139.00	279.50	279.50
Nbr of stocks (in thousands)	271,364	271,364	271,364	271,364	271,364	271,364	-
Announcement Date	2/16/22	2/13/23	2/6/24	2/18/25	2/5/26	-	-

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.($)
XINTEC INC.	39.2x	-	-	-	2.38B
MEDIATEK INC.	58.56x	9.23x	46.76x	1.36%	194B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	78.63x	9.94x	19.06x	-.--%	105B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	68.04x	-	-	0.14%	69.75B
ELITE MATERIAL CO., LTD.	56.49x	11.2x	42.45x	0.85%	59.07B
UNIMICRON TECHNOLOGY CORP.	64.96x	8.42x	33.56x	0.65%	48.58B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	32.61x	9.06x	25.47x	1.01%	45.79B
SHENNAN CIRCUITS CO., LTD.	57.85x	9.6x	39.38x	0.77%	43.41B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8115.56x	77.22x	2428.11x	-	42.96B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	43.47x	10.1x	34.59x	0.45%	41.66B
Average	861.54x	18.10x	333.67x	0.65%	65.3B
Weighted average by Cap.	590.26x	14.60x	213.23x	0.75%