Valuation MiTAC Holdings Corporation

Stocks

End-of-day quote Taiwan S.E. 28/10/2026			5-day change	1st Jan Change
81.00 ^TWD	+0.75%		+0.37%	+3.13%

10-20	MiTAC Unit Gets Nod for NT$12.6 Billion Expansion Amid AI Demand	MT
10-09	MiTAC Unit Agrees to NT$798 Million Land Lease Deal for Taoyuan Factory	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	42,070	35,321	53,752	85,545	114,671	118,255	-	-
Change	-	-16.04%	52.18%	59.15%	34.05%	3.13%	-	-
Enterprise Value (EV) ¹	42,070	35,321	53,752	85,545	103,869	122,828	120,517	112,984
Change	-	-16.04%	52.18%	59.15%	21.42%	18.25%	-1.88%	-6.25%
P/E	3.53x	3.81x	30.5x	21.6x	16.8x	14.1x	10.4x	9.75x
PBR	0.8x	-	2.19x	-	-	1.67x	1.45x	1.32x
PEG	-	-0.2x	-0.4x	0x	0.2x	0.6x	0.3x	1.47x
Capitalization / Revenue	1x	0.74x	1.51x	1.39x	1.09x	0.67x	0.51x	0.47x
EV / Revenue	1x	0.74x	1.51x	1.39x	0.98x	0.7x	0.52x	0.44x
EV / EBITDA	38.7x	-1,355x	-	-	15.5x	10.8x	8.08x	6.44x
EV / EBIT	1,007x	-29.7x	794x	48x	19.3x	14.8x	9.81x	8.08x
EV / FCF	-36.6x	-	-	-	-	-60.1x	-	-
FCF Yield	-2.73%	-	-	-	-	-1.66%	-	-
Dividend per Share ²	1.653	-	-	-	2.727	3.72	3.371	3.88
Rate of return	5.68%	-	-	-	3.47%	4.59%	4.16%	4.79%
EPS ²	8.231	6.405	1.207	2.711	4.682	5.739	7.791	8.309
Distribution rate	20.1%	-	-	-	58.3%	64.8%	43.3%	46.7%
Net sales ¹	42,186	47,833	35,536	61,360	105,577	176,700	231,679	254,068
EBITDA ¹	1,086	-26.07	-	-	6,710	11,401	14,907	17,550
EBIT ¹	41.78	-1,189	67.7	1,784	5,374	8,305	12,290	13,983
Net income ¹	11,961	9,294	1,784	3,959	6,838	8,560	11,380	12,138
Net Debt ¹	-	-	-	-	-10,802	4,574	2,262	-5,271
Reference price ²	29.09	24.38	36.82	58.60	78.55	81.00	81.00	81.00
Nbr of stocks (in thousands)	1,446,165	1,448,740	1,459,933	1,459,933	1,459,933	1,459,933	-	-
Announcement Date	28/02/22	28/02/23	29/02/24	06/03/25	05/03/26	-	-	-

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.($)
MITAC HOLDINGS CORPORATION	14.01x	0.69x	10.7x	4.63%	3.62B
DELL TECHNOLOGIES INC.	20.69x	1.74x	13.71x	0.5%	319B
SANDISK CORPORATION	6x	3.18x	3.95x	-.--%	191B
SEAGATE TECHNOLOGY HOLDINGS PLC	19.11x	7.69x	14.03x	0.45%	152B
WESTERN DIGITAL CORPORATION	15.66x	6.51x	11.62x	0.17%	143B
HEWLETT PACKARD ENTERPRISE COMPANY	21.83x	2.03x	10.39x	0.93%	80.76B
EVERPURE, INC.	142.3x	8.83x	38.91x	-.--%	46.23B
NETAPP, INC.	29.33x	5.28x	15.97x	0.92%	44.7B
QUANTA COMPUTER INC.	12.21x	0.37x	10.44x	5.81%	38.93B
ASIA VITAL COMPONENTS CO., LTD.	30.11x	5.28x	18.03x	1.39%	37.89B
Average	31.13x	4.16x	14.77x	1.48%	105.68B
Weighted average by Cap.	22.90x	4.05x	12.68x	0.63%