Valuation Kinsus Interconnect Technology Corp.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 11/06/2026			5-day change	1st Jan Change
619.00 ^TWD	-6.21%		-10.55%	+289.31%

06-08	Masterlink Securities Upgrades Kinsus Interconnect Technology to Buy from Hold; Price Target is NT$1,000	MT
05-22	AMD ramping up Taiwan capacity as global CPU market tightens	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	105,047	47,315	45,310	46,123	72,633	326,161	-	-
Change	-	-54.96%	-4.24%	1.79%	57.48%	349.05%	-	-
Enterprise Value (EV) ¹	100,202	41,778	46,299	47,954	71,958	323,381	319,081	313,729
Change	-	-58.31%	10.82%	3.57%	50.06%	349.4%	-1.33%	-1.68%
P/E Ratio	27.4x	6.81x	906x	918x	45.6x	62.6x	30.3x	17.8x
PBR	3.61x	1.38x	1.43x	1.46x	2.22x	7.32x	6.64x	5x
PEG	-	0.1x	-9.1x	-	0x	0x	0x	0.3x
Capitalization / Revenue	2.94x	1.14x	1.69x	1.51x	1.85x	6.09x	4.58x	3.49x
EV / Revenue	2.81x	1x	1.73x	1.57x	1.83x	6.03x	4.48x	3.35x
EV / EBITDA	10.7x	2.77x	7.24x	6.63x	7.26x	21.6x	14.7x	11.1x
EV / EBIT	20x	4.19x	44.4x	43.8x	27x	46.3x	23.7x	15.4x
EV / FCF	-35.7x	-36.9x	-11.9x	-17.7x	36.4x	52.6x	63.7x	11.9x
FCF Yield	-2.8%	-2.71%	-8.38%	-5.64%	2.75%	1.9%	1.57%	8.37%
Dividend per Share ²	4.5	6.5	1	1	1.75	4.318	8.482	9.131
Rate of return	1.93%	6.22%	1%	0.99%	1.1%	0.7%	1.37%	1.48%
EPS ²	8.51	15.34	0.11	0.11	3.49	9.887	20.43	34.81
Distribution rate	52.9%	42.4%	909%	909%	50.1%	43.7%	41.5%	26.2%
Net sales ¹	35,673	41,626	26,832	30,535	39,351	53,587	71,288	93,549
EBITDA ¹	9,382	15,071	6,394	7,228	9,914	14,972	21,735	28,227
EBIT ¹	5,005	9,964	1,042	1,095	2,670	6,987	13,442	20,406
Net income ¹	3,859	6,977	47.52	48.89	1,596	4,869	10,123	17,550
Net Debt ¹	-4,845	-5,538	988.1	1,831	-674.9	-2,780	-7,080	-12,432
Reference price ²	233.00	104.50	99.70	101.00	159.00	619.00	619.00	619.00
Nbr of stocks (in thousands)	450,844	452,776	454,467	456,659	456,813	526,916	-	-
Announcement Date	15/02/22	14/03/23	19/02/24	27/02/25	12/02/26	-	-	-

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.($)
KINSUS INTERCONNECT TECHNOLOGY CORP.	62.61x	6.03x	21.6x	0.7%	10.3B
MEDIATEK INC.	61.38x	9.74x	49.33x	1.3%	206B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	72.35x	8.96x	17.18x	-.--%	93.85B
ELITE MATERIAL CO., LTD.	56.72x	11.08x	41.9x	0.85%	57.67B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	55.62x	-	-	0.18%	56.76B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	32.67x	9.58x	27.39x	1.29%	47.23B
UNIMICRON TECHNOLOGY CORP.	59.69x	7.42x	29.33x	0.74%	42.85B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	7911.11x	75.24x	2365.72x	-	42.04B
SHENNAN CIRCUITS CO., LTD.	50.19x	8.36x	34.19x	0.89%	37.82B
AVARY HOLDING(SHENZHEN)CO., LIMITED	48.91x	5.35x	27.56x	0.97%	36.28B
Average	841.12x	15.75x	290.47x	0.77%	63.07B
Weighted average by Cap.	581.68x	13.92x	206.83x	0.84%