Company Valuation: Microelectronics Technology Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7,605 18,174 9,343 9,451 10,132 2,404
Change - 138.98% -48.59% 1.16% 7.2% -76.27%
Enterprise Value (EV) 1 7,534 19,773 11,077 11,115 11,711 3,961
Change - 162.45% -43.98% 0.35% 5.36% -66.18%
P/E -79.4x -40.4x -19.1x -14.4x -8.84x -3.7x
PBR 3.14x 9.26x 4.5x 5.02x 12.5x 17.7x
PEG - -0x -4.36x -0.5x -0.1x 0.1x
Capitalization / Revenue 1.93x 4.62x 2.08x 2.82x 6.07x 1.43x
EV / Revenue 1.91x 5.03x 2.47x 3.31x 7.01x 2.36x
EV / EBITDA -139x -51.9x -36.2x -27.5x -12.1x -6.06x
EV / EBIT -55x -41.6x -26.5x -21.1x -10.8x -5.37x
EV / FCF 221x -13.6x -27.2x -159x 26.2x 55.7x
FCF Yield 0.45% -7.35% -3.68% -0.63% 3.81% 1.79%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.9974 -4.687 -4.892 -6.174 -10.81 -6.115
Distribution rate - - - - - -
Net sales 1 3,950 3,930 4,482 3,354 1,670 1,678
EBITDA 1 -54.29 -380.9 -306.3 -404.7 -970.2 -653.1
EBIT 1 -137 -475.2 -418.7 -526.6 -1,082 -737.8
Net income 1 -95.42 -450 -486.4 -619.8 -1,146 -648.9
Net Debt 1 -70.59 1,600 1,734 1,664 1,579 1,557
Reference price 2 79.20 189.27 93.21 89.05 95.47 22.65
Nbr of stocks (in thousands) 96,020 96,020 100,231 106,127 106,127 106,126
Announcement Date 3/26/21 3/16/22 3/13/23 3/14/24 3/13/25 3/16/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 46.82M
34.8x7.26x18.74x1.47% 444B
47.5x16.07x33.65x-.--% 201B
21.13x0.88x15.35x2.1% 189B
41.03x12.78x32.07x0.27% 183B
44.43x2.85x18.53x1.34% 71.67B
31.86x6.03x17.66x1.12% 70.16B
81.16x9.45x43.64x-.--% 59.8B
147.45x18.99x55.75x-.--% 56.66B
25.32x5.47x18.92x1.72% 46.29B
Average 52.74x 8.86x 28.26x 0.89% 132.28B
Weighted average by Cap. 42.60x 8.69x 25.02x 1.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 2314 Stock
  4. Valuation Microelectronics Technology Inc.