|
End-of-day quote
Taiwan S.E.
30/10/2026
|
5-day change | 1st Jan Change | ||
| 157.50 TWD | -1.56% |
|
-3.37% | +63.89% |
| 13/10 | MSI Showcases Open Data Center And AI Infrastructure At 2026 OCP Global Summit | CI |
| 27/08 | MSI Announces Availability Of XpertStation WS300 Based On NVIDIA DGX Station Architecture | CI |
Company Valuation: Micro-Star International Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,35,599 | 1,00,960 | 1,72,351 | 1,55,031 | 81,191 | 1,33,065 | - | - |
| Change | - | -25.55% | 70.71% | -10.05% | -47.63% | 63.89% | - | - |
| Enterprise Value (EV) 1 | 1,14,282 | 73,484 | 1,46,578 | 1,31,988 | 60,921 | 1,00,145 | 1,01,347 | 98,962 |
| Change | - | -35.7% | 99.47% | -9.95% | -53.84% | 64.38% | 1.2% | -2.35% |
| P/E | 8.11x | 10.3x | 22.9x | 22.8x | 14.1x | 11.6x | 12.4x | 13.1x |
| PBR | 2.88x | 2.09x | 3.43x | 2.93x | 1.49x | 2.17x | 2.06x | 1.97x |
| PEG | - | -0.3x | -1x | -2.31x | -0.9x | 0x | -1.77x | -2.48x |
| Capitalization / Revenue | 0.67x | 0.56x | 0.94x | 0.78x | 0.35x | 0.61x | 0.55x | 0.52x |
| EV / Revenue | 0.57x | 0.41x | 0.8x | 0.67x | 0.26x | 0.46x | 0.42x | 0.39x |
| EV / EBITDA | 5.39x | 6.07x | 14.4x | 15.6x | 7.83x | 7.21x | 7.56x | 7.73x |
| EV / EBIT | 5.72x | 6.87x | 16.6x | 18.5x | 9.54x | 7.59x | 8.39x | 8.86x |
| EV / FCF | 10.3x | 4.96x | 33.9x | 49x | 146x | 9.88x | 15.1x | - |
| FCF Yield | 9.67% | 20.2% | 2.95% | 2.04% | 0.69% | 10.1% | 6.63% | - |
| Dividend per Share 2 | 10.5 | 6.6 | 5.4 | 5 | 4.2 | 6.48 | 7.304 | 3.899 |
| Rate of return | 6.54% | 5.52% | 2.65% | 2.72% | 4.37% | 4.11% | 4.64% | 2.48% |
| EPS 2 | 19.78 | 11.65 | 8.92 | 8.04 | 6.8 | 13.63 | 12.67 | 12 |
| Distribution rate | 53.1% | 56.7% | 60.5% | 62.2% | 61.8% | 47.6% | 57.7% | 32.5% |
| Net sales 1 | 2,01,810 | 1,80,411 | 1,82,966 | 1,97,872 | 2,30,196 | 2,18,704 | 2,40,679 | 2,55,245 |
| EBITDA 1 | 21,215 | 12,099 | 10,185 | 8,461 | 7,780 | 13,895 | 13,406 | 12,794 |
| EBIT 1 | 19,975 | 10,696 | 8,810 | 7,117 | 6,388 | 13,193 | 12,084 | 11,174 |
| Net income 1 | 16,921 | 9,963 | 7,533 | 6,793 | 5,748 | 11,690 | 11,101 | 10,115 |
| Net Debt 1 | -21,317 | -27,476 | -25,773 | -23,043 | -20,269 | -32,920 | -31,718 | -34,103 |
| Reference price 2 | 160.50 | 119.50 | 204.00 | 183.50 | 96.10 | 157.50 | 157.50 | 157.50 |
| Nbr of stocks (in thousands) | 8,44,856 | 8,44,856 | 8,44,856 | 8,44,856 | 8,44,856 | 8,44,856 | - | - |
| Announcement Date | 22/03/22 | 14/03/23 | 14/03/24 | 12/03/25 | 12/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.74x | 0.47x | 7.36x | 4.05% | 414.77Cr | |
| 19.6x | 1.65x | 13.02x | 0.53% | 30TCr | |
| 6.12x | 3.25x | 4.04x | -.--% | 19TCr | |
| 17.67x | 7.72x | 13.78x | 0.43% | 16TCr | |
| 16.26x | 6.77x | 12.08x | 0.16% | 15TCr | |
| 21.08x | 1.97x | 10.09x | 0.96% | 7.81TCr | |
| 140.73x | 8.73x | 38.47x | -.--% | 4.57TCr | |
| 28.15x | 5.06x | 15.31x | 0.96% | 4.29TCr | |
| 11.86x | 0.36x | 10.18x | 5.98% | 3.76TCr | |
| 29.87x | 5.24x | 17.88x | 1.4% | 3.74TCr | |
| Average | 30.31x | 4.12x | 14.22x | 1.45% | 10.52TCr | |
| Weighted average by Cap. | 22.12x | 4.14x | 12.37x | 0.63% |
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
- Stocks
- 2377 Stock
- Valuation Micro-Star International Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
