Company Valuation: MPI Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,601 20,495 87,258 213,595 494,316 - -
Change - 93.33% 325.75% 144.79% 131.43% - -
Enterprise Value (EV) 1 10,601 19,427 84,868 210,845 491,079 489,165 480,467
Change - 83.26% 336.86% 148.44% 132.91% -0.39% -1.78%
P/E 8.83x 15.6x 37.9x 67.2x 73.4x 36.9x 21x
PBR - 2.69x 9.38x 15.1x 26.8x 16.5x 10.5x
PEG - 1.68x 0.5x 1.8x 1x 0.4x 0.3x
Capitalization / Revenue - 2.52x 8.58x 16x 22.9x 12.2x 7.44x
EV / Revenue - 2.38x 8.34x 15.8x 22.8x 12.1x 7.23x
EV / EBITDA - 9.68x 27.9x 46.2x 56.4x 28.6x 16.1x
EV / EBIT - 13.2x 34.2x 55.9x 64x 30.7x 16.7x
EV / FCF - 26.5x 45.2x -114x 556x 74.8x 24.4x
FCF Yield - 3.78% 2.21% -0.87% 0.18% 1.34% 4.09%
Dividend per Share 2 - 7.5 16 - 33.19 65.91 113.7
Rate of return - 3.45% 1.73% - 0.66% 1.31% 2.25%
EPS 2 12.74 13.92 24.42 33.49 68.77 136.7 240.8
Distribution rate - 53.9% 65.5% - 48.3% 48.2% 47.2%
Net sales 1 - 8,147 10,172 13,371 21,574 40,566 66,463
EBITDA 1 - 2,008 3,039 4,566 8,701 17,102 29,795
EBIT 1 - 1,471 2,483 3,775 7,674 15,923 28,802
Net income 1 1,214 1,312 2,301 3,177 6,698 13,248 24,282
Net Debt 1 - -1,068 -2,390 -2,750 -3,237 -5,150 -13,848
Reference price 2 112.50 217.50 926.00 2,250.00 5,045.00 5,045.00 5,045.00
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
73.36x22.76x56.44x0.66% 15.58B
75.54x21.6x61.75x0.99% 3.05B
35.87x - - - 1.67B
22.88x - - - 1.31B
Average 51.91x 22.18x 59.10x 0.83% 5.4B
Weighted average by Cap. 67.71x 22.57x 57.31x 0.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 6223 Stock
  4. Valuation MPI Corporation