Valuation MediaTek Inc.

Equities

2454

TW0002454006

Semiconductors

End-of-day quote Taiwan S.E. Other stock markets 09/07/2025			5-day change	1st Jan Change
1,355.00 ^TWD	+6.69%		+4.63%	-4.24%

02/07	Emerging markets: 2025 marks best start since 2017
01/07	Silicon Motion Technology Corporation Appoints Jeffrey Ju as Senior Vice President of Platform & Strategy and Member of Capital Committee	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	21,59,686	-	-
Change	-	60.33%	-47.46%	62.44%	39.59%	-4.24%	-	-
Enterprise Value (EV) ¹	10,03,597	17,13,961	8,43,478	14,52,535	20,41,947	19,59,609	19,33,264	18,86,392
Change	-	70.78%	-50.79%	72.21%	40.58%	-4.03%	-1.34%	-2.42%
P/E ratio	28.7x	16.9x	8.38x	20.9x	21.1x	19.1x	16.2x	13.6x
PBR	3.18x	4.37x	2.24x	4.15x	5.67x	5.22x	4.85x	4.32x
PEG	-	0x	1.47x	-0.6x	0.6x	3.15x	0.9x	0.7x
Capitalization / Revenue	3.67x	3.84x	1.81x	3.73x	4.25x	3.62x	3.17x	2.68x
EV / Revenue	3.12x	3.47x	1.54x	3.35x	3.85x	3.28x	2.84x	2.34x
EV / EBITDA	18.9x	14.4x	5.95x	16.1x	16.6x	14.6x	12.1x	9.77x
EV / EBIT	23.2x	15.9x	6.65x	20.2x	19.9x	17.3x	14.3x	11.2x
EV / FCF	13.5x	56.9x	6.44x	9.27x	14.4x	15.7x	16.8x	12.4x
FCF Yield	7.43%	1.76%	15.5%	10.8%	6.97%	6.35%	5.95%	8.09%
Dividend per Share ²	21	73	76	55	54	58.36	63.12	73.56
Rate of return	2.81%	6.13%	12.2%	5.42%	3.82%	4.31%	4.66%	5.43%
EPS ²	26.01	70.56	74.59	48.51	66.92	70.97	83.58	99.94
Distribution rate	80.7%	103%	102%	113%	80.7%	82.2%	75.5%	73.6%
Net sales ¹	3,22,146	4,93,415	5,48,796	4,33,446	5,30,586	5,97,395	6,81,450	8,06,420
EBITDA ¹	53,120	1,18,661	1,41,767	90,000	1,23,348	1,34,313	1,59,647	1,93,100
EBIT ¹	43,219	1,08,040	1,26,788	71,800	1,02,412	1,13,276	1,35,458	1,67,745
Net income ¹	40,917	1,11,421	1,18,141	76,979	1,06,387	1,13,326	1,31,189	1,52,886
Net Debt ¹	-1,77,292	-1,79,386	-1,51,202	-1,63,196	-2,13,413	-2,00,076	-2,26,422	-2,73,294
Reference price ²	747.00	1,190.00	625.00	1,015.00	1,415.00	1,355.00	1,355.00	1,355.00
Nbr of stocks (in thousands)	15,80,843	15,91,048	15,91,488	15,91,853	15,93,894	15,93,864	-	-
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

Sector Comparison:

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.($)
MEDIATEK INC.	19.09x	3.28x	14.59x	4.31%	7.39TCr
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	59.54x	7.08x	14.15x	-.--%	5.79TCr
VICTORY GIANT TECHNOLOGY (HUIZHOU)CO.,LTD.	29.45x	-	-	0.2%	1.82TCr
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	25.95x	5.42x	19.81x	1.26%	1.28TCr
AVARY HOLDING(SHENZHEN)CO., LIMITED	21.01x	1.97x	11.2x	2.07%	1.23TCr
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	29.06x	2.07x	15.54x	0.51%	1.18TCr
SKYWORKS SOLUTIONS, INC.	29.74x	2.86x	9.49x	3.64%	1.17TCr
ELITE MATERIAL CO., LTD.	22.23x	3.69x	15.79x	2.47%	1.14TCr
SHENNAN CIRCUIT COMPANY LIMITED	34.79x	3.8x	19.23x	1.07%	1.1TCr
NOVATEK MICROELECTRONICS CORP.	14.68x	2.31x	10.32x	5.54%	1.06TCr
Average	28.55x	3.61x	14.46x	2.11%	2.31TCr
Weighted average by Cap.	32.24x	4.27x	14.45x	2.21%