Valuation Micro-Star International Co., Ltd.

Stocks

End-of-day quote Taiwan S.E. 30/10/2026			5-day change	1st Jan Change
157.50 ^TWD	-1.56%		-3.37%	+63.89%

10-13	MSI Showcases Open Data Center And AI Infrastructure At 2026 OCP Global Summit	CI
08-27	MSI Announces Availability Of XpertStation WS300 Based On NVIDIA DGX Station Architecture	CI

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	133,065	-	-
Change	-	-25.55%	70.71%	-10.05%	-47.63%	63.89%	-	-
Enterprise Value (EV) ¹	114,282	73,484	146,578	131,988	60,921	100,145	101,347	98,962
Change	-	-35.7%	99.47%	-9.95%	-53.84%	64.38%	1.2%	-2.35%
P/E	8.11x	10.3x	22.9x	22.8x	14.1x	11.6x	12.4x	13.1x
PBR	2.88x	2.09x	3.43x	2.93x	1.49x	2.17x	2.06x	1.97x
PEG	-	-0.3x	-1x	-2.31x	-0.9x	0x	-1.77x	-2.48x
Capitalization / Revenue	0.67x	0.56x	0.94x	0.78x	0.35x	0.61x	0.55x	0.52x
EV / Revenue	0.57x	0.41x	0.8x	0.67x	0.26x	0.46x	0.42x	0.39x
EV / EBITDA	5.39x	6.07x	14.4x	15.6x	7.83x	7.21x	7.56x	7.73x
EV / EBIT	5.72x	6.87x	16.6x	18.5x	9.54x	7.59x	8.39x	8.86x
EV / FCF	10.3x	4.96x	33.9x	49x	146x	9.88x	15.1x	-
FCF Yield	9.67%	20.2%	2.95%	2.04%	0.69%	10.1%	6.63%	-
Dividend per Share ²	10.5	6.6	5.4	5	4.2	6.48	7.304	3.899
Rate of return	6.54%	5.52%	2.65%	2.72%	4.37%	4.11%	4.64%	2.48%
EPS ²	19.78	11.65	8.92	8.04	6.8	13.63	12.67	12
Distribution rate	53.1%	56.7%	60.5%	62.2%	61.8%	47.6%	57.7%	32.5%
Net sales ¹	201,810	180,411	182,966	197,872	230,196	218,704	240,679	255,245
EBITDA ¹	21,215	12,099	10,185	8,461	7,780	13,895	13,406	12,794
EBIT ¹	19,975	10,696	8,810	7,117	6,388	13,193	12,084	11,174
Net income ¹	16,921	9,963	7,533	6,793	5,748	11,690	11,101	10,115
Net Debt ¹	-21,317	-27,476	-25,773	-23,043	-20,269	-32,920	-31,718	-34,103
Reference price ²	160.50	119.50	204.00	183.50	96.10	157.50	157.50	157.50
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

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.($)
MICRO-STAR INTERNATIONAL CO., LTD.	11.74x	0.47x	7.36x	4.05%	4.15B
DELL TECHNOLOGIES INC.	19.6x	1.65x	13.02x	0.53%	302B
SANDISK CORPORATION	6.12x	3.25x	4.04x	-.--%	195B
SEAGATE TECHNOLOGY HOLDINGS PLC	17.67x	7.72x	13.78x	0.43%	161B
WESTERN DIGITAL CORPORATION	16.26x	6.77x	12.08x	0.16%	148B
HEWLETT PACKARD ENTERPRISE COMPANY	21.08x	1.97x	10.09x	0.96%	78.15B
EVERPURE, INC.	140.73x	8.73x	38.47x	-.--%	45.72B
NETAPP, INC.	28.15x	5.06x	15.31x	0.96%	42.9B
QUANTA COMPUTER INC.	11.86x	0.36x	10.18x	5.98%	37.61B
ASIA VITAL COMPONENTS CO., LTD.	29.87x	5.24x	17.88x	1.4%	37.4B
Average	30.31x	4.12x	14.22x	1.45%	105.21B
Weighted average by Cap.	22.12x	4.14x	12.37x	0.63%