Valuation Global Unichip Corp.

Stocks

End-of-day quote Taiwan S.E. 28/10/2026			5-day change	1st Jan Change
8,170.00 ^TWD	+9.96%		+5.49%	+284.47%

09-22	Proteantecs and Global Unichip Corporation Expand Collaboration to Provide Lifecycle Health and Performance Monitoring for Custom Socs	CI
09-22	Aletheia Capital Starts Global Unichip at Buy with NT$12,000 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,530	85,901	233,179	182,256	284,775	1,094,877	-	-
Change	-	9.39%	171.45%	-21.84%	56.25%	284.47%	-	-
Enterprise Value (EV) ¹	72,943	80,052	225,541	171,829	278,126	1,085,388	1,084,566	1,074,375
Change	-	9.75%	181.74%	-23.81%	61.86%	290.25%	-0.08%	-0.94%
P/E	54x	23.3x	66.9x	52.8x	75.5x	150x	64.3x	42x
PBR	14.9x	10.7x	24.2x	16.3x	22.1x	61.8x	36.2x	23.1x
PEG	-	0x	-12.67x	-50.88x	8.17x	1.6x	0x	0.8x
Capitalization / Revenue	5.2x	3.57x	8.89x	7.28x	8.34x	17.8x	7.79x	5.54x
EV / Revenue	4.83x	3.33x	8.6x	6.86x	8.15x	17.7x	7.72x	5.43x
EV / EBITDA	31.1x	16.8x	49.2x	40x	55.3x	123x	56.1x	36.4x
EV / EBIT	43.6x	19.5x	56.8x	46.2x	63.9x	135x	55.5x	36.3x
EV / FCF	17.6x	62.8x	51.2x	29.8x	-140x	209x	249x	57.5x
FCF Yield	5.67%	1.59%	1.95%	3.36%	-0.71%	0.48%	0.4%	1.74%
Dividend per Share ²	5	14	14	16	20	22.44	34.52	59.63
Rate of return	0.85%	2.18%	0.8%	1.18%	0.94%	0.27%	0.42%	0.73%
EPS ²	10.86	27.47	26.02	25.75	28.13	54.31	127.1	194.6
Distribution rate	46%	51%	53.8%	62.1%	71.1%	41.3%	27.2%	30.6%
Net sales ¹	15,108	24,040	26,241	25,044	34,141	61,481	140,537	197,680
EBITDA ¹	2,345	4,751	4,584	4,297	5,027	8,818	19,331	29,535
EBIT ¹	1,674	4,099	3,969	3,723	4,350	8,039	19,559	29,569
Net income ¹	1,460	3,710	3,508	3,451	3,770	7,314	17,963	25,830
Net Debt ¹	-5,587	-5,849	-7,638	-10,427	-6,650	-9,489	-10,311	-20,502
Reference price ²	586.00	641.00	1,740.00	1,360.00	2,125.00	8,170.00	8,170.00	8,170.00
Nbr of stocks (in thousands)	134,011	134,011	134,011	134,012	134,012	134,012	-	-
Announcement Date	26/01/22	02/02/23	31/01/24	23/01/25	29/01/26	-	-	-

¹TWD in Million²TWD

Estimates

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.($)
GLOBAL UNICHIP CORP.	136.81x	16.04x	111.84x	0.3%	30.71B
NVIDIA CORPORATION	21.8x	12.44x	18.76x	0.35%	5,263B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.74x	10.65x	14.39x	1.12%	1,919B
BROADCOM INC.	36.96x	15.65x	22.99x	0.76%	1,634B
MICRON TECHNOLOGY, INC.	5.37x	3.31x	3.69x	0.07%	1,051B
AMD (ADVANCED MICRO DEVICES)	98.16x	17.71x	67.17x	-.--%	915B
SK HYNIX INC.	3.78x	2.34x	2.81x	0.25%	737B
INTEL CORPORATION	-40.87x	8.13x	22.68x	-.--%	493B
TEXAS INSTRUMENTS INCORPORATED	34.1x	12.79x	23.31x	1.87%	282B
Average	35.31x	11.01x	31.96x	0.52%	1,369B
Weighted average by Cap.	25.05x	11.44x	20.49x	0.49%