|
End-of-day quote
Taiwan S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 128.00 TWD | +4.49% |
|
0.00% | +159.90% |
| 02:00pm | Taiwan semiconductor industry group backs government review of nuclear power restart | RE |
| 08:02am | United Microelectronics Board OKs $3.2 Billion Capex for Capacity Expansion; Shares Down 9% | MT |
Company Valuation: United Microelectronics Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,10,366 | 5,08,943 | 6,59,069 | 5,40,739 | 6,18,347 | 16,09,854 | - | - |
| Change | - | -37.2% | 29.5% | -17.95% | 14.35% | 160.35% | - | - |
| Enterprise Value (EV) 1 | 7,56,830 | 3,87,788 | 6,06,167 | 5,16,566 | 5,86,032 | 15,37,371 | 15,20,583 | 14,88,002 |
| Change | - | -48.76% | 56.31% | -14.78% | 13.45% | 162.34% | -1.09% | -2.14% |
| P/E | 14.2x | 5.74x | 10.7x | 11.3x | 14.7x | 17.2x | 17.8x | 14.9x |
| PBR | 2.83x | 1.49x | 1.81x | 1.42x | 1.62x | 3.69x | 3.35x | 2.96x |
| PEG | - | 0.1x | -0.4x | -0.5x | -1.2x | 0x | -5.94x | 0.8x |
| Capitalization / Revenue | 3.8x | 1.83x | 2.96x | 2.33x | 2.6x | 5.72x | 4.63x | 4.02x |
| EV / Revenue | 3.55x | 1.39x | 2.72x | 2.22x | 2.47x | 5.47x | 4.37x | 3.71x |
| EV / EBITDA | 7.66x | 2.61x | 6.16x | 5.18x | 5.68x | 12x | 9x | 7.27x |
| EV / EBIT | 14.6x | 3.72x | 10.5x | 10x | 13.3x | 24.3x | 15.8x | 12.2x |
| EV / FCF | 17.9x | 5.9x | -111x | 97x | 11.2x | 24x | 21.3x | 14.8x |
| FCF Yield | 5.59% | 17% | -0.9% | 1.03% | 8.89% | 4.17% | 4.69% | 6.77% |
| Dividend per Share 2 | 3 | 3.6 | 3 | 2.85 | 2.6 | 3.273 | 4.813 | 5.73 |
| Rate of return | 4.62% | 8.85% | 5.7% | 6.62% | 5.28% | 2.56% | 3.76% | 4.48% |
| EPS 2 | 4.57 | 7.09 | 4.93 | 3.8 | 3.34 | 7.424 | 7.202 | 8.615 |
| Distribution rate | 65.6% | 50.8% | 60.9% | 75% | 77.8% | 44.1% | 66.8% | 66.5% |
| Net sales 1 | 2,13,011 | 2,78,705 | 2,22,533 | 2,32,303 | 2,37,553 | 2,81,216 | 3,47,777 | 4,00,606 |
| EBITDA 1 | 98,761 | 1,48,462 | 98,375 | 99,781 | 1,03,208 | 1,28,233 | 1,68,866 | 2,04,791 |
| EBIT 1 | 51,686 | 1,04,292 | 57,891 | 51,613 | 43,949 | 63,343 | 96,355 | 1,21,545 |
| Net income 1 | 55,780 | 87,198 | 60,990 | 47,211 | 41,716 | 91,407 | 87,164 | 1,06,379 |
| Net Debt 1 | -53,536 | -1,21,155 | -52,902 | -24,173 | -32,315 | -72,483 | -89,271 | -1,21,852 |
| Reference price 2 | 65.00 | 40.70 | 52.60 | 43.05 | 49.25 | 128.00 | 128.00 | 128.00 |
| Nbr of stocks (in thousands) | 1,24,67,169 | 1,25,04,749 | 1,25,29,822 | 1,25,60,716 | 1,25,55,278 | 1,25,76,985 | - | - |
| Announcement Date | 25/01/22 | 16/01/23 | 31/01/24 | 21/01/25 | 28/01/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.24x | 5.47x | 11.99x | 2.56% | 4.96TCr | |
| 21.54x | 12.29x | 18.54x | 0.35% | 5,20100Cr | |
| 21.97x | 10.77x | 14.55x | 1.11% | 1,93800Cr | |
| 37.98x | 16.08x | 23.62x | 0.74% | 1,67900Cr | |
| 5.68x | 3.53x | 3.94x | 0.07% | 1,11200Cr | |
| 100.63x | 18.28x | 69.36x | -.--% | 94TCr | |
| 4.05x | 2.6x | 3.1x | 0.67% | 81TCr | |
| -41.65x | 8.28x | 23.09x | -.--% | 50TCr | |
| 34.2x | 12.83x | 23.37x | 1.86% | 28TCr | |
| Average | 22.40x | 10.01x | 21.28x | 0.82% | 1,39100Cr | |
| Weighted average by Cap. | 24.98x | 11.44x | 20.41x | 0.52% |
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
- 2303 Stock
- Valuation United Microelectronics Corporation
Select your edition
All financial news and data tailored to specific country editions
