|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,575.00 TWD | 0.00% |
|
+7.51% | +10.14% |
| Apr. 10 | MediaTek Logs NT$63.2 Billion Profit in March | MT |
| Apr. 10 | Mediatek says March revenue up 12.9% Y/Y | RE |
Company Valuation: MediaTek Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,893,347 | 994,680 | 1,615,731 | 2,255,360 | 2,282,473 | 2,513,886 | - | - |
| Change | - | -47.46% | 62.44% | 39.59% | 1.2% | 10.14% | - | - |
| Enterprise Value (EV) 1 | 1,713,961 | 843,478 | 1,452,535 | 2,041,947 | 2,037,602 | 2,297,036 | 2,240,247 | 2,201,402 |
| Change | - | -50.79% | 72.21% | 40.58% | -0.21% | 12.73% | -2.47% | -1.73% |
| P/E ratio | 16.9x | 8.38x | 20.9x | 21.1x | 21.6x | 24.8x | 16x | 12x |
| PBR | 4.37x | 2.24x | 4.15x | 5.67x | 5.7x | 5.88x | 4.97x | 4.08x |
| PEG | - | 1.47x | -0.6x | 0.6x | -19.02x | -6.41x | 0.3x | 0.4x |
| Capitalization / Revenue | 3.84x | 1.81x | 3.73x | 4.25x | 3.83x | 4.01x | 2.97x | 2.37x |
| EV / Revenue | 3.47x | 1.54x | 3.35x | 3.85x | 3.42x | 3.66x | 2.64x | 2.08x |
| EV / EBITDA | 14.4x | 5.95x | 16.1x | 16.6x | 16.1x | 18.9x | 11.3x | 8.13x |
| EV / EBIT | 15.9x | 6.65x | 20.2x | 19.9x | 19.7x | 22.9x | 13.6x | 9.66x |
| EV / FCF | 56.9x | 6.44x | 9.27x | 14.4x | 13.8x | 22.7x | 15.4x | 9.03x |
| FCF Yield | 1.76% | 15.5% | 10.8% | 6.97% | 7.25% | 4.41% | 6.49% | 11.1% |
| Dividend per Share 2 | 73 | 76 | 55 | 54 | 53.5 | 51.36 | 67.45 | 81.81 |
| Rate of return | 6.13% | 12.2% | 5.42% | 3.82% | 3.74% | 3.26% | 4.28% | 5.19% |
| EPS 2 | 70.56 | 74.59 | 48.51 | 66.92 | 66.16 | 63.6 | 98.17 | 130.8 |
| Distribution rate | 103% | 102% | 113% | 80.7% | 80.9% | 80.8% | 68.7% | 62.5% |
| Net sales 1 | 493,415 | 548,796 | 433,446 | 530,586 | 595,966 | 627,335 | 847,706 | 1,058,799 |
| EBITDA 1 | 118,661 | 141,767 | 90,000 | 123,348 | 126,444 | 121,419 | 198,732 | 270,629 |
| EBIT 1 | 108,040 | 126,788 | 71,800 | 102,412 | 103,470 | 100,114 | 165,069 | 227,794 |
| Net income 1 | 111,421 | 118,141 | 76,979 | 106,387 | 105,319 | 100,211 | 156,928 | 208,061 |
| Net Debt 1 | -179,386 | -151,202 | -163,196 | -213,413 | -244,871 | -216,850 | -273,638 | -312,484 |
| Reference price 2 | 1,190.00 | 625.00 | 1,015.00 | 1,415.00 | 1,430.00 | 1,575.00 | 1,575.00 | 1,575.00 |
| Nbr of stocks (in thousands) | 1,591,048 | 1,591,488 | 1,591,853 | 1,593,894 | 1,596,135 | 1,596,118 | - | - |
| Announcement Date | 1/27/22 | 2/4/23 | 1/31/24 | 2/7/25 | 2/5/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.76x | 3.66x | 18.92x | 3.26% | 79.2B | |
| 21.75x | 9.8x | 13.81x | 1.21% | 1,634B | |
| 46.16x | 8.41x | 33.76x | 1.11% | 38.61B | |
| 123.99x | 6.45x | 52.86x | 0.1% | 38.32B | |
| 29.66x | 7.79x | 21.39x | 1.52% | 37.02B | |
| -1249.51x | 61.49x | -2233.24x | - | 35.88B | |
| 55.35x | 5.64x | 22.04x | 0.66% | 30.72B | |
| 36.01x | 6x | 24.83x | 1.01% | 26.14B | |
| 29.56x | 6.54x | 23.48x | 0.77% | 24.89B | |
| 24.47x | 2.74x | 13.56x | 1.81% | 19.04B | |
| Average | -85.78x | 11.85x | -200.86x | 1.27% | 196.38B | |
| Weighted average by Cap. | 2.11x | 10.14x | -25.34x | 1.26% |
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
- Equities
- 2454 Stock
- Valuation MediaTek Inc.
Select your edition
All financial news and data tailored to specific country editions
