Valuation Complex Micro Interconnection Co.,Ltd.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
31.20 ^TWD	-1.27%		-2.65%	-19.38%

May. 13	Complex Micro Interconnection Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
Mar. 09	Complex Micro Interconnection Co.,Ltd. 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
Market Cap ¹	2,948	2,610	2,991	2,654	2,561
Change	-	-11.46%	14.58%	-11.28%	-3.49%
Enterprise Value (EV) ¹	3,163	2,315	2,245	1,601	2,224
Change	-	-26.8%	-3.05%	-28.66%	38.86%
P/E	18.1x	9.79x	12.7x	10.1x	41.1x
PBR	2.48x	1.7x	1.84x	1.4x	1.38x
PEG	-2.14x	0.2x	-1.1x	0.9x	-0.5x
Capitalization / Revenue	1.06x	0.96x	1.36x	1.09x	1.08x
EV / Revenue	1.14x	0.85x	1.02x	0.66x	0.93x
EV / EBITDA	13.4x	8.46x	7.17x	5.08x	12.6x
EV / EBIT	16.6x	10.8x	8.7x	5.88x	15.8x
EV / FCF	-12.8x	934x	3.78x	6.8x	-4.18x
FCF Yield	-7.84%	0.11%	26.5%	14.7%	-23.9%
Dividend per Share ²	2	2	2	2	1
Rate of return	4.08%	5.07%	4.42%	4.99%	2.58%
EPS ²	2.71	4.03	3.56	3.954	0.9426
Distribution rate	73.8%	49.6%	56.2%	50.6%	106%
Net sales ¹	2,785	2,724	2,198	2,438	2,380
EBITDA ¹	235.6	273.7	313.1	315	175.8
EBIT ¹	190.2	213.7	258	272.2	141.1
Net income ¹	162.2	247.1	236.1	268.7	63.83
Net Debt ¹	214.8	-295.1	-746.3	-1,052	-337.2
Reference price ²	49.00	39.45	45.20	40.10	38.70
Nbr of stocks (in thousands)	60,172	66,172	66,172	66,172	66,172
Announcement Date	4/25/22	3/28/23	3/14/24	2/26/25	3/10/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMPLEX MICRO INTERCONNECTION CO.,LTD.	-	-	-	-	64.58M
MEDIATEK INC.	57.89x	9.23x	46.53x	1.37%	191B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	68.11x	10.19x	19.56x	-.--%	109B
ELITE MATERIAL CO., LTD.	51.6x	10.39x	38.38x	0.93%	56.39B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	55.24x	-	-	0.18%	55.61B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	9042x	85.67x	2719.55x	-	48.07B
UNIMICRON TECHNOLOGY CORP.	55.98x	7.96x	30.94x	0.74%	45.4B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	25.43x	7.03x	19.69x	1.33%	34B
SHENNAN CIRCUITS CO., LTD.	44.5x	7.41x	30.21x	0.99%	33.94B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.35x	7.96x	26.2x	0.58%	32.88B
Average	1,048.34x	18.23x	366.38x	0.76%	60.62B
Weighted average by Cap.	767.38x	15.79x	268.59x	0.82%