Company Valuation: Microprogram Information Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 2,253 3,910 2,752
Change - 73.53% -29.61%
Enterprise Value (EV) 1 2,137 3,440 2,227
Change - 60.96% -35.28%
P/E 23.3x 23.5x 90.4x
PBR 3.71x 3.82x 2.13x
PEG 0x 0.4x -1.1x
Capitalization / Revenue 3.33x 4.92x 5.42x
EV / Revenue 3.15x 4.33x 4.38x
EV / EBITDA 18.9x 20.5x 46.2x
EV / EBIT 21.5x 22.1x 71.9x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 1 2 1
Rate of return 2% 2.56% 2.01%
EPS 2 2.15 3.33 0.55
Distribution rate 46.5% 60.1% 182%
Net sales 1 677.5 794.3 507.8
EBITDA 1 113.4 167.5 48.15
EBIT 1 99.49 155.6 30.98
Net income 1 92.08 151.6 29.03
Net Debt 1 -115.6 -469.3 -525.4
Reference price 2 50.00 78.10 49.70
Nbr of stocks (in thousands) 45,058 50,058 55,370
Announcement Date 18/03/24 20/02/25 10/03/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 107M
23.12x13.16x19.84x0.33% 5,575B
23.32x11.47x15.54x1.08% 2,037B
37.15x15.71x23.08x0.76% 1,640B
14.94x9.18x11.04x0.05% 1,239B
107.42x19.49x74.15x-.--% 1,005B
5.2x3.37x4.07x0.19% 980B
-51.99x10.36x28.83x-.--% 631B
231.88x50.9x103.69x-.--% 312B
Average 48.88x 16.70x 35.03x 0.3% 1,491B
Weighted average by Cap. 30.45x 13.35x 24.06x 0.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 7721 Stock
  4. Valuation Microprogram Information Co.,Ltd