Valuation ELAN Microelectronics Corporation

Stocks

End-of-day quote Taiwan S.E. 19/10/2026			5-day change	1st Jan Change
134.50 ^TWD	-3.24%		+1.89%	+13.50%

08-25	Elan Microelectronics Loses First-Instance Ruling in Patent Suit Against ILITEK	MT
08-13	ELAN Microelectronics Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	47,286	24,474	46,245	43,220	33,929	39,041	-	-
Change	-	-48.24%	88.95%	-6.54%	-21.5%	15.07%	-	-
Enterprise Value (EV) ¹	41,257	24,474	42,687	39,672	31,286	37,260	36,723	36,393
Change	-	-40.68%	74.42%	-7.06%	-21.14%	19.1%	-1.44%	-0.9%
P/E	9.64x	11.6x	21.8x	16x	14.1x	18.6x	14.8x	12.9x
PBR	4.58x	2.75x	5.24x	4.42x	3.29x	3.4x	3.04x	2.91x
PEG	-	-0.2x	81.1x	0.6x	-1.3x	-1.4x	0.6x	0.8x
Capitalization / Revenue	2.58x	1.88x	3.84x	3.4x	2.75x	3.54x	2.75x	2.39x
EV / Revenue	2.25x	1.88x	3.54x	3.12x	2.54x	3.38x	2.59x	2.23x
EV / EBITDA	6.97x	7.87x	15.3x	11.7x	9.53x	13.8x	9.5x	7.69x
EV / EBIT	7.28x	8.79x	17.5x	12.9x	10.5x	17.4x	10.7x	8.72x
EV / FCF	8.08x	-	12.2x	20.5x	33.2x	61.5x	29.8x	11.9x
FCF Yield	12.4%	-	8.22%	4.89%	3.01%	1.63%	3.35%	8.42%
Dividend per Share ²	13.5	-	5.04	7.76	6.99	6.246	7.088	8.308
Rate of return	7.94%	-	3.1%	5.14%	5.9%	4.64%	5.27%	6.18%
EPS ²	17.64	7.44	7.46	9.45	8.4	7.25	9.06	10.46
Distribution rate	76.5%	-	67.6%	82.1%	83.2%	86.1%	78.2%	79.4%
Net sales ¹	18,328	13,030	12,059	12,696	12,326	11,018	14,195	16,317
EBITDA ¹	5,923	3,111	2,797	3,381	3,282	2,698	3,864	4,731
EBIT ¹	5,665	2,784	2,434	3,066	2,982	2,146	3,447	4,174
Net income ¹	5,102	2,152	2,144	2,736	2,442	2,235	2,802	3,500
Net Debt ¹	-6,029	-	-3,558	-3,548	-2,643	-1,780	-2,318	-2,648
Reference price ²	170.00	86.00	162.50	151.00	118.50	134.50	134.50	134.50
Nbr of stocks (in thousands)	278,152	284,585	284,585	286,224	286,323	290,266	-	-
Announcement Date	2/25/22 A	2/23/23 A	2/29/24 A	2/27/25 A	3/10/26 A	-	-	-

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.($)
ELAN MICROELECTRONICS CORPORATION	19.17x	3.5x	14.3x	4.49%	1.24B
NVIDIA CORPORATION	21.41x	12.22x	18.42x	0.35%	5,171B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.01x	10.78x	14.61x	1.11%	1,934B
BROADCOM INC.	35.53x	15.04x	22.1x	0.79%	1,569B
MICRON TECHNOLOGY, INC.	5.08x	3.08x	3.43x	0.08%	994B
AMD (ADVANCED MICRO DEVICES)	92.31x	16.71x	63.34x	-.--%	863B
SK HYNIX INC.	3.59x	2.18x	2.62x	0.28%	695B
INTEL CORPORATION	-38.9x	7.81x	21.78x	-.--%	472B
TEXAS INSTRUMENTS INCORPORATED	32.41x	11.77x	21.83x	2.08%	252B
Average	21.40x	9.23x	20.27x	1.02%	1,328B
Weighted average by Cap.	23.94x	11.15x	19.57x	0.5%