|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,405.00 TWD | +0.36% |
|
+4.85% | -0.71% |
| 01/12 | Broadcom Set for Boost From Google AI Processor Ramp Into 2026, BofA Says | MT |
| 20/11 | Kynetics and MediaTek Announce Strategic Partnership to Advance Embedded Android OS Development | CI |
Company Valuation: MediaTek Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 11,80,889 | 18,93,347 | 9,94,680 | 16,15,731 | 22,55,360 | 22,42,570 | - | - |
| Change | - | 60.33% | -47.46% | 62.44% | 39.59% | -0.57% | - | - |
| Enterprise Value (EV) 1 | 10,03,597 | 17,13,961 | 8,43,478 | 14,52,535 | 20,41,947 | 20,47,085 | 20,21,186 | 19,76,057 |
| Change | - | 70.78% | -50.79% | 72.21% | 40.58% | 0.25% | -1.27% | -2.23% |
| P/E ratio | 28.7x | 16.9x | 8.38x | 20.9x | 21.1x | 21.1x | 19.3x | 15.3x |
| PBR | 3.18x | 4.37x | 2.24x | 4.15x | 5.67x | 5.3x | 5.11x | 4.26x |
| PEG | - | 0x | 1.47x | -0.6x | 0.6x | -40.05x | 2.1x | 0.6x |
| Capitalization / Revenue | 3.67x | 3.84x | 1.81x | 3.73x | 4.25x | 3.79x | 3.45x | 2.8x |
| EV / Revenue | 3.12x | 3.47x | 1.54x | 3.35x | 3.85x | 3.46x | 3.11x | 2.47x |
| EV / EBITDA | 18.9x | 14.4x | 5.95x | 16.1x | 16.6x | 16.1x | 14.5x | 11.1x |
| EV / EBIT | 23.2x | 15.9x | 6.65x | 20.2x | 19.9x | 19.3x | 17.1x | 12.9x |
| EV / FCF | 13.5x | 56.9x | 6.44x | 9.27x | 14.4x | 16.6x | 16.9x | 12.6x |
| FCF Yield | 7.43% | 1.76% | 15.5% | 10.8% | 6.97% | 6.04% | 5.91% | 7.93% |
| Dividend per Share 2 | 21 | 73 | 76 | 55 | 54 | 57.52 | 57.96 | 64.77 |
| Rate of return | 2.81% | 6.13% | 12.2% | 5.42% | 3.82% | 4.09% | 4.13% | 4.61% |
| EPS 2 | 26.01 | 70.56 | 74.59 | 48.51 | 66.92 | 66.57 | 72.7 | 91.77 |
| Distribution rate | 80.7% | 103% | 102% | 113% | 80.7% | 86.4% | 79.7% | 70.6% |
| Net sales 1 | 3,22,146 | 4,93,415 | 5,48,796 | 4,33,446 | 5,30,586 | 5,91,373 | 6,50,563 | 8,00,814 |
| EBITDA 1 | 53,120 | 1,18,661 | 1,41,767 | 90,000 | 1,23,348 | 1,27,255 | 1,39,711 | 1,78,063 |
| EBIT 1 | 43,219 | 1,08,040 | 1,26,788 | 71,800 | 1,02,412 | 1,05,930 | 1,18,168 | 1,52,875 |
| Net income 1 | 40,917 | 1,11,421 | 1,18,141 | 76,979 | 1,06,387 | 1,06,269 | 1,16,406 | 1,46,070 |
| Net Debt 1 | -1,77,292 | -1,79,386 | -1,51,202 | -1,63,196 | -2,13,413 | -1,95,485 | -2,21,384 | -2,66,513 |
| Reference price 2 | 747.00 | 1,190.00 | 625.00 | 1,015.00 | 1,415.00 | 1,405.00 | 1,405.00 | 1,405.00 |
| Nbr of stocks (in thousands) | 15,80,843 | 15,91,048 | 15,91,488 | 15,91,853 | 15,93,894 | 15,96,135 | - | - |
| Announcement Date | 27/01/21 | 27/01/22 | 04/02/23 | 31/01/24 | 07/02/25 | - | - | - |
1TWD in Million2TWD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.03x | 3.45x | 16.02x | 4.11% | 7.14TCr | |
| 94.87x | 9.78x | 19.34x | -.--% | 8.34TCr | |
| 47.5x | 11.65x | 34.82x | 0.36% | 3.27TCr | |
| 37.45x | 7.3x | 28.21x | 0.7% | 1.95TCr | |
| 71.56x | 3.44x | 30.7x | 0.15% | 1.87TCr | |
| 38.16x | 5.71x | 25.91x | 1.06% | 1.84TCr | |
| 33.73x | 5.5x | 24.54x | 1.71% | 1.63TCr | |
| 28.03x | 2.64x | 14.48x | 1.31% | 1.6TCr | |
| 55.29x | 9.22x | 35.53x | 0.14% | 1.1TCr | |
| 75.82x | - | - | 0.86% | 1.06TCr | |
| Average | 50.34x | 6.52x | 25.50x | 1.04% | 2.98TCr | |
| Weighted average by Cap. | 54.19x | 6.92x | 22.68x | 1.34% |
Y-o-Y evolution of P/E
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.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition