MEDIATEK INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,105.00 TWD | -3.49% |
|
-9.80% | +8.87% |
Company Valuation: MediaTek Inc.
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,01,475 | 11,80,889 | 18,93,347 | 9,94,680 | 16,15,731 | 17,58,653 | - | - |
| Change | - | 68.34% | 60.33% | -47.46% | 62.44% | 8.85% | - | - |
| Enterprise Value (EV) 1 | 5,80,926 | 10,03,597 | 17,13,961 | 8,43,478 | 14,52,535 | 16,14,495 | 16,10,415 | 15,86,838 |
| Change | - | 72.76% | 70.78% | -50.79% | 72.21% | 11.15% | -0.25% | -1.46% |
| P/E ratio | 30.2x | 28.7x | 16.9x | 8.38x | 20.9x | 17.6x | 15.5x | 13x |
| PBR | 2.24x | 3.18x | 4.37x | 2.24x | 4.15x | 4.62x | 4.43x | 4.09x |
| PEG | - | 0.4x | 0x | 1.47x | -0.6x | 0.6x | 1.1x | 0.7x |
| Capitalization / Revenue | 2.85x | 3.67x | 3.84x | 1.81x | 3.73x | 3.42x | 2.98x | 2.54x |
| EV / Revenue | 2.36x | 3.12x | 3.47x | 1.54x | 3.35x | 3.14x | 2.73x | 2.29x |
| EV / EBITDA | 18.8x | 18.9x | 14.4x | 5.95x | 16.1x | 13.5x | 11.6x | 9.63x |
| EV / EBIT | 25.7x | 23.2x | 15.9x | 6.65x | 20.2x | 16x | 13.7x | 11.4x |
| EV / FCF | 15.7x | 13.5x | 56.9x | 6.44x | 9.27x | 17.1x | 16x | 12x |
| FCF Yield | 6.37% | 7.43% | 1.76% | 15.5% | 10.8% | 5.86% | 6.24% | 8.31% |
| Dividend per Share 2 | 10.5 | 21 | 73 | 76 | 55 | 59.84 | 60.29 | 69.29 |
| Rate of return | 2.37% | 2.81% | 6.13% | 12.2% | 5.42% | 5.42% | 5.46% | 6.27% |
| EPS 2 | 14.69 | 26.01 | 70.56 | 74.59 | 48.51 | 62.64 | 71.16 | 84.9 |
| Distribution rate | 71.5% | 80.7% | 103% | 102% | 113% | 95.5% | 84.7% | 81.6% |
| Net sales 1 | 2,46,222 | 3,22,146 | 4,93,415 | 5,48,796 | 4,33,446 | 5,13,952 | 5,90,320 | 6,92,555 |
| EBITDA 1 | 30,953 | 53,120 | 1,18,661 | 1,41,767 | 90,000 | 1,19,671 | 1,38,940 | 1,64,770 |
| EBIT 1 | 22,567 | 43,219 | 1,08,040 | 1,26,788 | 71,800 | 1,00,673 | 1,17,649 | 1,39,339 |
| Net income 1 | 23,131 | 40,917 | 1,11,421 | 1,18,141 | 76,979 | 99,789 | 1,12,733 | 1,31,207 |
| Net Debt 1 | -1,20,549 | -1,77,292 | -1,79,386 | -1,51,202 | -1,63,196 | -1,44,158 | -1,48,238 | -1,71,814 |
| Reference price 2 | 443.50 | 747.00 | 1,190.00 | 625.00 | 1,015.00 | 1,105.00 | 1,105.00 | 1,105.00 |
| Nbr of stocks (in thousands) | 15,81,679 | 15,80,843 | 15,91,048 | 15,91,488 | 15,91,853 | 15,91,541 | - | - |
| Announcement Date | 07/02/20 | 27/01/21 | 27/01/22 | 04/02/23 | 31/01/24 | - | - | - |
1TWD in Million2TWD
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 18.28x | 3.27x | 14.02x | +5.23% | 57.05B | ||
| 22.97x | 3.71x | 10.92x | +2.80% | 15.78B | ||
| 21.53x | 1.88x | 10.6x | +1.84% | 10.93B | ||
| 15.12x | 2.48x | 10.76x | +5.86% | 10.02B | ||
| 38.5x | 12.24x | 27.62x | +0.87% | 8.76B | ||
| 23.6x | 5.01x | 17.16x | +1.97% | 8.29B | ||
| 25.71x | - | - | - | 7.07B | ||
| 15.65x | 3.73x | 9.19x | +3.79% | 6.8B | ||
| 23.33x | 1.59x | 7.45x | +2.01% | 6.8B | ||
| 23.44x | 2.95x | 13.15x | +1.20% | 6.67B | ||
| Average | 22.81x | 4.10x | 13.43x | +2.84% | 13.82B | |
| Weighted average by Cap. | 21.19x | 3.78x | 13.59x | +3.76% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 2454 Stock
- Valuation MediaTek Inc.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition