Valuation Complex Micro Interconnection Co.,Ltd.

Stocks

End-of-day quote Taiwan S.E. 2026-08-28			5-day change	1st Jan Change
31.20 ^TWD	+0.81%		+0.32%	-19.38%

Aug. 13	Complex Micro Interconnection Co.,Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
May. 13	Complex Micro Interconnection Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMPLEX MICRO INTERCONNECTION CO.,LTD.	-	-	-	-	65.2M
MEDIATEK INC.	58x	9.3x	46.79x	1.4%	201B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	53.45x	9.12x	16.2x	-.--%	101B
ELITE MATERIAL CO., LTD.	47.43x	10.12x	35.23x	1.16%	62.12B
UNIMICRON TECHNOLOGY CORP.	54.92x	9.66x	34.8x	0.87%	57.5B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	41.35x	-	-	0.19%	53B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	9373.61x	70.84x	2248.64x	-	40.13B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	27.72x	7.25x	21.95x	1.54%	34.42B
SHENNAN CIRCUITS CO., LTD.	44.5x	7.68x	30.52x	0.87%	36.69B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	33.05x	7.83x	25.68x	0.66%	34.81B
Average	1,081.56x	16.47x	307.48x	0.84%	62.11B
Weighted average by Cap.	652.67x	13.42x	190.58x	0.9%