|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 149.50 TWD | +4.55% |
|
+2.05% | +55.57% |
| 08-03 | TCL CSOT And MSI Unveil World's First 27-Inch 4K 120Hz IJP OLED High-End Professional Desktop Monitor At ChinaJoy 2026 | CI |
| 07-23 | Alert incorrectly tagged to MS International withdrawn | RE |
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 | 135,599 | 100,960 | 172,351 | 155,031 | 81,191 | 126,306 | - | - |
| Change | - | -25.55% | 70.71% | -10.05% | -47.63% | 55.57% | - | - |
| Enterprise Value (EV) 1 | 114,282 | 73,484 | 146,578 | 131,988 | 60,921 | 100,515 | 99,761 | 126,306 |
| Change | - | -35.7% | 99.47% | -9.95% | -53.84% | 64.99% | -0.75% | 26.61% |
| P/E | 8.11x | 10.3x | 22.9x | 22.8x | 14.1x | 14.7x | 14.1x | - |
| PBR | 2.88x | 2.09x | 3.43x | 2.93x | 1.49x | 2.15x | 2.02x | - |
| PEG | - | -0.3x | -1x | -2.31x | -0.9x | 0.3x | 3.47x | - |
| Capitalization / Revenue | 0.67x | 0.56x | 0.94x | 0.78x | 0.35x | 0.55x | 0.52x | 0.51x |
| EV / Revenue | 0.57x | 0.41x | 0.8x | 0.67x | 0.26x | 0.44x | 0.41x | 0.51x |
| EV / EBITDA | 5.39x | 6.07x | 14.4x | 15.6x | 7.83x | 8.38x | 8.61x | 10.8x |
| EV / EBIT | 5.72x | 6.87x | 16.6x | 18.5x | 9.54x | 10.1x | 9.62x | 12.3x |
| EV / FCF | 10.3x | 4.96x | 33.9x | 49x | 146x | 11.1x | 13.5x | - |
| FCF Yield | 9.67% | 20.2% | 2.95% | 2.04% | 0.69% | 9% | 7.39% | - |
| Dividend per Share 2 | 10.5 | 6.6 | 5.4 | 5 | 4.2 | 5.766 | 5.423 | - |
| Rate of return | 6.54% | 5.52% | 2.65% | 2.72% | 4.37% | 3.86% | 3.63% | - |
| EPS 2 | 19.78 | 11.65 | 8.92 | 8.04 | 6.8 | 10.18 | 10.6 | - |
| Distribution rate | 53.1% | 56.7% | 60.5% | 62.2% | 61.8% | 56.6% | 51.2% | - |
| Net sales 1 | 201,810 | 180,411 | 182,966 | 197,872 | 230,196 | 227,981 | 242,551 | 250,044 |
| EBITDA 1 | 21,215 | 12,099 | 10,185 | 8,461 | 7,780 | 11,999 | 11,580 | 11,662 |
| EBIT 1 | 19,975 | 10,696 | 8,810 | 7,117 | 6,388 | 9,929 | 10,374 | 10,268 |
| Net income 1 | 16,921 | 9,963 | 7,533 | 6,793 | 5,748 | 8,235 | 9,333 | - |
| Net Debt 1 | -21,317 | -27,476 | -25,773 | -23,043 | -20,269 | -25,791 | -26,545 | - |
| Reference price 2 | 160.50 | 119.50 | 204.00 | 183.50 | 96.10 | 149.50 | 149.50 | 149.50 |
| Nbr of stocks (in thousands) | 844,856 | 844,856 | 844,856 | 844,856 | 844,856 | 844,856 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.04x | 0.42x | 7.92x | 4.03% | 3.72B | |
| 25.18x | 1.72x | 15.96x | 0.58% | 277B | |
| 63.12x | 15.81x | 43x | 0.35% | 189B | |
| 22.43x | 1.8x | 9.44x | 1.13% | 66.53B | |
| 16.74x | 0.36x | 6.65x | 1.93% | 39.13B | |
| 26.4x | 4.29x | 16.23x | 1.25% | 30.76B | |
| 11.97x | 0.52x | 6.36x | 4.42% | 24.8B | |
| 40.21x | 21.74x | 29.64x | 1.29% | 25.31B | |
| 15.98x | 0.3x | 8.88x | 0.76% | 20.3B | |
| 14.43x | 0.57x | 11.3x | 4.91% | 18.25B | |
| Average | 25.05x | 4.75x | 15.54x | 2.06% | 69.47B | |
| Weighted average by Cap. | 34.27x | 6.20x | 21.95x | 0.98% |
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
