Valuation Xintec Inc.

Stocks

End-of-day quote Taipei Exchange Other stock markets 23/07/2026			5-day change	1st Jan Change
403.00 ^TWD	-3.59%		+2.03%	+189.93%

05-07	Xintec Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-05	Xintec Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	38,805	26,132	34,599	53,730	37,720	109,360	-
Change	-	-32.66%	32.4%	55.29%	-29.8%	189.93%	-
Enterprise Value (EV)	36,693	26,132	34,599	53,730	37,720	109,360	109,360
Change	-	-28.78%	32.4%	55.29%	-29.8%	189.93%	0%
P/E	20.8x	13.4x	25.3x	32.2x	28x	56.5x	51.1x
PBR	6.24x	-	-	-	-	11.2x	-
PEG	-	2.63x	-0.8x	1.4x	-1.4x	1.3x	4.9x
Capitalization / Revenue	5.06x	3.38x	5.42x	7.61x	5.21x	12.3x	9.62x
EV / Revenue	0x	0x	0x	0x	0x	12.3x	9.62x
EV / EBITDA	0x	0x	-	0x	0x	31.2x	30.3x
EV / EBIT	0x	0x	0x	0x	0x	49.1x	40.6x
EV / FCF	0x	0x	-	-	-0x	919x	-
FCF Yield	5.76%	8.46%	-	-	-2.86%	0.11%	-
Dividend per Share ²	3	-	-	-	-	-	-
Rate of return	2.1%	-	-	-	-	-	-
EPS ²	6.86	7.21	5.03	6.15	4.96	7.13	7.88
Distribution rate	43.7%	-	-	-	-	-	-
Net sales ¹	7,667	7,732	6,387	7,060	7,239	8,858	11,364
EBITDA ¹	3,069	3,250	-	2,578	2,571	3,509	3,612
EBIT ¹	2,208	2,459	1,705	1,976	1,591	2,226	2,694
Net income ¹	1,877	1,984	1,376	1,670	1,354	1,935	2,137
Net Debt	-2,112	-	-	-	-	-	-
Reference price ²	143.00	96.30	127.50	198.00	139.00	403.00	403.00
Nbr of stocks (in thousands)	271,364	271,364	271,364	271,364	271,364	271,364	-
Announcement Date	16/02/22	13/02/23	06/02/24	18/02/25	05/02/26	-	-

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.($)
XINTEC INC.	56.52x	-	-	-	3.38B
MEDIATEK INC.	57.89x	9.23x	46.53x	1.37%	191B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	68.11x	10.19x	19.56x	-.--%	109B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	55.24x	-	-	0.18%	55.61B
ELITE MATERIAL CO., LTD.	51.6x	10.39x	38.38x	0.93%	56.39B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	9042x	85.67x	2719.55x	-	48.07B
UNIMICRON TECHNOLOGY CORP.	55.98x	7.96x	30.94x	0.74%	45.4B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	25.43x	7.03x	19.69x	1.33%	34B
SHENNAN CIRCUITS CO., LTD.	44.5x	7.41x	30.21x	0.99%	33.94B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.35x	7.96x	26.2x	0.58%	32.88B
Average	949.16x	18.23x	366.38x	0.76%	60.95B
Weighted average by Cap.	763.44x	15.79x	268.59x	0.82%