Valuation Kinsus Interconnect Technology Corp.

Stocks

End-of-day quote Taiwan S.E. 24/09/2026			5-day change	1st Jan Change
962.00 ^TWD	+6.18%		+15.62%	+505.03%

21/09	Kinsus Interconnect Technology Corp.(TWSE:3189) added to FTSE All-World Index	CI
17/09	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	1,05,047	47,315	45,310	46,123	72,633	5,06,887	-	-
Change	-	-54.96%	-4.24%	1.79%	57.48%	597.87%	-	-
Enterprise Value (EV) ¹	1,00,202	41,778	46,299	47,954	71,958	5,10,866	5,14,220	5,03,942
Change	-	-58.31%	10.82%	3.57%	50.06%	609.95%	0.66%	-2%
P/E	27.4x	6.81x	906x	918x	45.6x	90.9x	38.9x	21.4x
PBR	3.61x	1.38x	1.43x	1.46x	2.22x	10.5x	9.42x	6.68x
PEG	-	0.1x	-9.1x	-	0x	0x	0x	0.3x
Capitalization / Revenue	2.94x	1.14x	1.69x	1.51x	1.85x	9.61x	6.45x	4.37x
EV / Revenue	2.81x	1x	1.73x	1.57x	1.83x	9.68x	6.55x	4.34x
EV / EBITDA	10.7x	2.77x	7.24x	6.63x	7.26x	33.9x	19.8x	12.5x
EV / EBIT	20x	4.19x	44.4x	43.8x	27x	70.4x	30.8x	16.3x
EV / FCF	-35.7x	-36.9x	-11.9x	-17.7x	36.4x	62.2x	44.3x	13.1x
FCF Yield	-2.8%	-2.71%	-8.38%	-5.64%	2.75%	1.61%	2.26%	7.61%
Dividend per Share ²	4.5	6.5	1	1	1.75	4.715	11.38	14.47
Rate of return	1.93%	6.22%	1%	0.99%	1.1%	0.49%	1.18%	1.5%
EPS ²	8.51	15.34	0.11	0.11	3.49	10.59	24.71	44.95
Distribution rate	52.9%	42.4%	909%	909%	50.1%	44.5%	46%	32.2%
Net sales ¹	35,673	41,626	26,832	30,535	39,351	52,748	78,557	1,16,121
EBITDA ¹	9,382	15,071	6,394	7,228	9,914	15,049	25,999	40,288
EBIT ¹	5,005	9,964	1,042	1,095	2,670	7,254	16,689	30,894
Net income ¹	3,859	6,977	47.52	48.89	1,596	5,396	12,915	28,556
Net Debt ¹	-4,845	-5,538	988.1	1,831	-674.9	3,979	7,333	-2,946
Reference price ²	233.00	104.50	99.70	101.00	159.00	962.00	962.00	962.00
Nbr of stocks (in thousands)	4,50,844	4,52,776	4,54,467	4,56,659	4,56,813	5,26,910	-	-
Announcement Date	15/02/22	14/03/23	19/02/24	27/02/25	12/02/26	-	-	-

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.($)
KINSUS INTERCONNECT TECHNOLOGY CORP.	90.87x	9.68x	33.95x	0.49%	1.6TCr
MEDIATEK INC.	77.37x	12.41x	62.22x	1.05%	27TCr
UNIMICRON TECHNOLOGY CORP.	57.8x	10.28x	37.01x	0.83%	6.12TCr
ELITE MATERIAL CO., LTD.	43.63x	9.31x	32.36x	1.26%	5.69TCr
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	47.09x	-	-	0.2%	5.05TCr
SHENNAN CIRCUITS CO., LTD.	48.24x	8.29x	33.3x	0.82%	4TCr
GLOBAL UNICHIP CORP.	161.5x	18.71x	129.97x	0.26%	3.6TCr
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.32x	8.27x	26.38x	0.55%	3.56TCr
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.7x	7.04x	21.19x	1.42%	3.33TCr
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	925.35x	58.9x	1307.28x	-	3.32TCr
Average	151.29x	15.88x	187.07x	0.77%	6.28TCr
Weighted average by Cap.	112.96x	14.02x	125.02x	0.89%