Valuation MPI Corporation

Stocks

End-of-day quote Taipei Exchange 06/10/2026			5-day change	1st Jan Change
5,670.00 ^TWD	+2.72%		+9.35%	+152.00%

08-12	MPI Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	MPI Corp says Jan-Mar net profit at T$1.23 bln	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,601	20,495	87,258	213,595	541,837	-	-
Change	-	93.33%	325.75%	144.79%	153.67%	-	-
Enterprise Value (EV) ¹	10,601	19,427	84,868	210,845	538,600	536,686	527,988
Change	-	83.26%	336.86%	148.44%	155.45%	-0.36%	-1.62%
P/E	8.83x	15.6x	37.9x	67.2x	80.4x	40.5x	23x
PBR	-	2.69x	9.38x	15.1x	29.3x	18x	11.6x
PEG	-	1.68x	0.5x	1.8x	1x	0.4x	0.3x
Capitalization / Revenue	-	2.52x	8.58x	16x	25.1x	13.4x	8.15x
EV / Revenue	-	2.38x	8.34x	15.8x	25x	13.2x	7.94x
EV / EBITDA	-	9.68x	27.9x	46.2x	61.9x	31.4x	17.7x
EV / EBIT	-	13.2x	34.2x	55.9x	70.2x	33.7x	18.3x
EV / FCF	-	26.5x	45.2x	-114x	610x	82.1x	26.9x
FCF Yield	-	3.78%	2.21%	-0.87%	0.16%	1.22%	3.72%
Dividend per Share ²	-	7.5	16	-	33.19	65.91	113.7
Rate of return	-	3.45%	1.73%	-	0.6%	1.19%	2.06%
EPS ²	12.74	13.92	24.42	33.49	68.77	136.7	240.8
Distribution rate	-	53.9%	65.5%	-	48.3%	48.2%	47.2%
Net sales ¹	-	8,147	10,172	13,371	21,574	40,566	66,463
EBITDA ¹	-	2,008	3,039	4,566	8,701	17,102	29,795
EBIT ¹	-	1,471	2,483	3,775	7,674	15,923	28,802
Net income ¹	1,214	1,312	2,301	3,177	6,698	13,248	24,282
Net Debt ¹	-	-1,068	-2,390	-2,750	-3,237	-5,150	-13,848
Reference price ²	112.50	217.50	926.00	2,250.00	5,530.00	5,530.00	5,530.00
Nbr of stocks (in thousands)	94,231	94,231	94,231	94,931	97,981	-	-
Announcement Date	3/10/23 A	3/29/24 A	3/12/25 A	3/11/26 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.($)
MPI CORPORATION	80.42x	24.97x	61.9x	0.6%	17B
SIEMENS AG	25.02x	2.97x	16.24x	2.06%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.13x	1.74x	7.89x	3.62%	204B
EATON CORPORATION PLC	38.45x	5.65x	23.79x	1.02%	168B
DELTA ELECTRONICS, INC.	48.72x	6.52x	29.22x	1.02%	162B
SCHNEIDER ELECTRIC SE	26.59x	3.47x	15.93x	1.83%	161B
TRANE TECHNOLOGIES PLC	30.89x	4.44x	21.76x	0.87%	103B
DELTA ELECTRONICS (THAILAND)	96.27x	11.92x	68.16x	0.33%	99.28B
VERTIV HOLDINGS CO.	40.8x	6.71x	26.94x	0.1%	94.9B
JOHNSON CONTROLS INTERNATIONAL PLC	32.58x	4.04x	21.69x	1.05%	94.45B
Average	43.39x	7.24x	29.35x	1.25%	133.55B
Weighted average by Cap.	36.22x	5.01x	23.46x	1.57%