Valuation MiTAC Holdings Corporation

Stocks

End-of-day quote Taiwan S.E. 22/10/2026			5-day change	1st Jan Change
80.50 ^TWD	-0.98%		+0.25%	+2.49%

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	117,525	-	-
Change	-	-16.04%	52.18%	59.15%	34.05%	2.49%	-	-
Enterprise Value (EV) ¹	42,070	35,321	53,752	85,545	103,869	122,098	119,787	112,254
Change	-	-16.04%	52.18%	59.15%	21.42%	17.55%	-1.89%	-6.29%
P/E	3.53x	3.81x	30.5x	21.6x	16.8x	14x	10.3x	9.69x
PBR	0.8x	-	2.19x	-	-	1.66x	1.44x	1.31x
PEG	-	-0.2x	-0.4x	0x	0.2x	0.6x	0.3x	1.46x
Capitalization / Revenue	1x	0.74x	1.51x	1.39x	1.09x	0.67x	0.51x	0.46x
EV / Revenue	1x	0.74x	1.51x	1.39x	0.98x	0.69x	0.52x	0.44x
EV / EBITDA	38.7x	-1,355x	-	-	15.5x	10.7x	8.04x	6.4x
EV / EBIT	1,007x	-29.7x	794x	48x	19.3x	14.7x	9.75x	8.03x
EV / FCF	-36.6x	-	-	-	-	-59.7x	-	-
FCF Yield	-2.73%	-	-	-	-	-1.67%	-	-
Dividend per Share ²	1.653	-	-	-	2.727	3.72	3.371	3.88
Rate of return	5.68%	-	-	-	3.47%	4.62%	4.19%	4.82%
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	80.50	80.50	80.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MITAC HOLDINGS CORPORATION	14.03x	0.69x	10.71x	4.62%	3.61B
DELL TECHNOLOGIES INC.	18.66x	1.59x	12.53x	0.55%	290B
SANDISK CORPORATION	5.7x	2.98x	3.7x	-.--%	181B
SEAGATE TECHNOLOGY HOLDINGS PLC	18.04x	7.25x	12.86x	0.47%	143B
WESTERN DIGITAL CORPORATION	14.23x	5.86x	10.41x	0.19%	129B
HEWLETT PACKARD ENTERPRISE COMPANY	20.07x	1.91x	9.78x	1%	75.25B
NETAPP, INC.	27.67x	4.99x	15.09x	0.97%	42.32B
EVERPURE, INC.	126.5x	7.81x	34.44x	-.--%	41.1B
QUANTA COMPUTER INC.	12.01x	0.36x	10.29x	5.91%	38.08B
ASIA VITAL COMPONENTS CO., LTD.	30.24x	5.31x	18.05x	1.39%	37.87B
Average	28.71x	3.88x	13.79x	1.51%	98.17B
Weighted average by Cap.	20.78x	3.76x	11.61x	0.68%