Valuation Complex Micro Interconnection Co.,Ltd.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
35.45 ^TWD	-2.74%		-3.01%	-8.40%

13/05	Complex Micro Interconnection Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
09/03	Complex Micro Interconnection Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	2,948	2,610	2,991	2,654	2,561
Change	-	-11.46%	14.58%	-11.28%	-3.49%
Enterprise Value (EV) ¹	3,163	2,315	2,245	1,601	2,224
Change	-	-26.8%	-3.05%	-28.66%	38.86%
P/E	18.1x	9.79x	12.7x	10.1x	41.1x
PBR	2.48x	1.7x	1.84x	1.4x	1.38x
PEG	-2.14x	0.2x	-1.1x	0.9x	-0.5x
Capitalization / Revenue	1.06x	0.96x	1.36x	1.09x	1.08x
EV / Revenue	1.14x	0.85x	1.02x	0.66x	0.93x
EV / EBITDA	13.4x	8.46x	7.17x	5.08x	12.6x
EV / EBIT	16.6x	10.8x	8.7x	5.88x	15.8x
EV / FCF	-12.8x	934x	3.78x	6.8x	-4.18x
FCF Yield	-7.84%	0.11%	26.5%	14.7%	-23.9%
Dividend per Share ²	2	2	2	2	1
Rate of return	4.08%	5.07%	4.42%	4.99%	2.58%
EPS ²	2.71	4.03	3.56	3.954	0.9426
Distribution rate	73.8%	49.6%	56.2%	50.6%	106%
Net sales ¹	2,785	2,724	2,198	2,438	2,380
EBITDA ¹	235.6	273.7	313.1	315	175.8
EBIT ¹	190.2	213.7	258	272.2	141.1
Net income ¹	162.2	247.1	236.1	268.7	63.83
Net Debt ¹	214.8	-295.1	-746.3	-1,052	-337.2
Reference price ²	49.00	39.45	45.20	40.10	38.70
Nbr of stocks (in thousands)	60,172	66,172	66,172	66,172	66,172
Announcement Date	25/04/22	28/03/23	14/03/24	26/02/25	10/03/26

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.($)
COMPLEX MICRO INTERCONNECTION CO.,LTD.	-	-	-	-	7.58Cr
MEDIATEK INC.	65.05x	10.29x	52.12x	1.22%	22TCr
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	84.89x	10.55x	20.24x	-.--%	11TCr
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	72.08x	-	-	0.14%	7.4TCr
ELITE MATERIAL CO., LTD.	60.62x	12.02x	45.54x	0.79%	6.35TCr
UNIMICRON TECHNOLOGY CORP.	68.51x	8.86x	35.14x	0.62%	5.09TCr
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	35.74x	9.93x	27.89x	0.92%	5.01TCr
SHENNAN CIRCUITS CO., LTD.	60.71x	10.07x	41.33x	0.73%	4.56TCr
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8561.33x	81.55x	2564.15x	-	4.54TCr
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	45.74x	10.63x	36.39x	0.43%	4.39TCr
Average	1,006.08x	19.24x	352.85x	0.61%	7.02TCr
Weighted average by Cap.	614.43x	15.52x	222.08x	0.69%