Valuation MPI Corporation

Stocks

End-of-day quote Taipei Exchange Other stock markets 18/06/2026			5-day change	1st Jan Change
6,415.00 ^TWD	-0.08%		-1.08%	+185.11%

05-13	MPI Corp says Jan-Mar net profit at T$1.23 bln	RE
05-13	MPI Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,601	20,495	87,258	213,595	628,550	-	-
Change	-	93.33%	325.75%	144.79%	194.27%	-	-
Enterprise Value (EV) ¹	10,601	19,427	84,868	210,845	624,433	621,504	612,462
Change	-	83.26%	336.86%	148.44%	196.16%	-0.47%	-1.45%
P/E	8.83x	15.6x	37.9x	67.2x	101x	53.2x	29.5x
PBR	-	2.69x	9.38x	15.1x	35x	22.4x	13.9x
PEG	-	1.68x	0.5x	1.8x	1.1x	0.6x	0.4x
Capitalization / Revenue	-	2.52x	8.58x	16x	29.5x	16.8x	10.5x
EV / Revenue	-	2.38x	8.34x	15.8x	29.3x	16.6x	10.2x
EV / EBITDA	-	9.68x	27.9x	46.2x	74.7x	37.6x	22.1x
EV / EBIT	-	13.2x	34.2x	55.9x	87x	43.2x	23.7x
EV / FCF	-	26.5x	45.2x	-114x	689x	136x	59.6x
FCF Yield	-	3.78%	2.21%	-0.87%	0.15%	0.73%	1.68%
Dividend per Share ²	-	7.5	16	-	33.06	59.47	94.67
Rate of return	-	3.45%	1.73%	-	0.52%	0.93%	1.48%
EPS ²	12.74	13.92	24.42	33.49	63.65	120.7	217.6
Distribution rate	-	53.9%	65.5%	-	51.9%	49.3%	43.5%
Net sales ¹	-	8,147	10,172	13,371	21,300	37,339	60,120
EBITDA ¹	-	2,008	3,039	4,566	8,358	16,520	27,656
EBIT ¹	-	1,471	2,483	3,775	7,178	14,379	25,804
Net income ¹	1,214	1,312	2,301	3,177	6,237	11,965	20,799
Net Debt ¹	-	-1,068	-2,390	-2,750	-4,117	-7,046	-16,088
Reference price ²	112.50	217.50	926.00	2,250.00	6,415.00	6,415.00	6,415.00
Nbr of stocks (in thousands)	94,231	94,231	94,231	94,931	97,981	-	-
Announcement Date	10/03/23	29/03/24	12/03/25	11/03/26	-	-	-

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.($)
MPI CORPORATION	100.78x	29.32x	74.71x	0.52%	19.86B
UNIVERSAL MICROWAVE TECHNOLOGY, INC.	82.82x	23.7x	68.88x	0.91%	3.39B
BEIJING YUANLIU HONGYUAN ELECTRONIC TECHNOLOGY CO., LTD.	56.15x	-	-	-	2.59B
CEMBRE S.P.A.	28.61x	5.57x	17.65x	2.63%	1.76B
Average	67.09x	19.53x	53.74x	1.35%	6.9B
Weighted average by Cap.	89.78x	26.88x	69.90x	0.72%