Valuation Kinsus Interconnect Technology Corp.

Stocks

End-of-day quote Taiwan S.E. 27/10/2026			5-day change	1st Jan Change
941.00 ^TWD	-4.56%		-4.18%	+491.82%

09-21	Kinsus Interconnect Technology Corp.(TWSE:3189) added to FTSE All-World Index	CI
09-17	Kinsus Interconnect Spends NT$1.4 Billion on Facilities Engineering Work	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	105,047	47,315	45,310	46,123	72,633	495,822	-	-
Change	-	-54.96%	-4.24%	1.79%	57.48%	582.64%	-	-
Enterprise Value (EV) ¹	100,202	41,778	46,299	47,954	71,958	503,212	502,493	489,332
Change	-	-58.31%	10.82%	3.57%	50.06%	599.31%	-0.14%	-2.62%
P/E	27.4x	6.81x	906x	918x	45.6x	74.7x	32.1x	20.8x
PBR	3.61x	1.38x	1.43x	1.46x	2.22x	10.9x	8.87x	6.03x
PEG	-	0.1x	-9.1x	-	0x	0x	0x	0.4x
Capitalization / Revenue	2.94x	1.14x	1.69x	1.51x	1.85x	9.16x	5.98x	4.07x
EV / Revenue	2.81x	1x	1.73x	1.57x	1.83x	9.3x	6.06x	4.02x
EV / EBITDA	10.7x	2.77x	7.24x	6.63x	7.26x	30.9x	17.5x	11.3x
EV / EBIT	20x	4.19x	44.4x	43.8x	27x	59.4x	25.6x	14.4x
EV / FCF	-35.7x	-36.9x	-11.9x	-17.7x	36.4x	65x	31.9x	11.3x
FCF Yield	-2.8%	-2.71%	-8.38%	-5.64%	2.75%	1.54%	3.13%	8.88%
Dividend per Share ²	4.5	6.5	1	1	1.75	5.675	13.74	20.53
Rate of return	1.93%	6.22%	1%	0.99%	1.1%	0.6%	1.46%	2.18%
EPS ²	8.51	15.34	0.11	0.11	3.49	12.6	29.28	45.27
Distribution rate	52.9%	42.4%	909%	909%	50.1%	45%	46.9%	45.4%
Net sales ¹	35,673	41,626	26,832	30,535	39,351	54,110	82,890	121,675
EBITDA ¹	9,382	15,071	6,394	7,228	9,914	16,296	28,759	43,318
EBIT ¹	5,005	9,964	1,042	1,095	2,670	8,473	19,637	34,028
Net income ¹	3,859	6,977	47.52	48.89	1,596	6,636	16,007	28,222
Net Debt ¹	-4,845	-5,538	988.1	1,831	-674.9	7,390	6,670	-6,490
Reference price ²	233.00	104.50	99.70	101.00	159.00	941.00	941.00	941.00
Nbr of stocks (in thousands)	450,844	452,776	454,467	456,659	456,813	526,910	-	-
Announcement Date	2/15/22 A	3/14/23 A	2/19/24 A	2/27/25 A	2/12/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KINSUS INTERCONNECT TECHNOLOGY CORP.	78.25x	9.74x	32.34x	0.58%	15.94B
NVIDIA CORPORATION	21.6x	12.33x	18.59x	0.35%	5,216B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.65x	10.59x	14.36x	1.13%	1,897B
BROADCOM INC.	35.52x	15.06x	22.12x	0.79%	1,571B
MICRON TECHNOLOGY, INC.	5.22x	3.2x	3.57x	0.07%	1,022B
AMD (ADVANCED MICRO DEVICES)	93.08x	16.78x	63.65x	-.--%	867B
SK HYNIX INC.	3.59x	2.2x	2.64x	0.26%	700B
INTEL CORPORATION	-39.19x	7.86x	21.92x	-.--%	475B
TEXAS INSTRUMENTS INCORPORATED	32.9x	12.35x	22.5x	1.93%	272B
Average	28.07x	10.01x	22.41x	0.57%	1,338B
Weighted average by Cap.	24.07x	11.19x	19.67x	0.5%