Valuation MPI Corporation

Stocks

End-of-day quote Taipei Exchange 16/10/2026			5-day change	1st Jan Change
5,205.00 ^TWD	-1.79%		-6.64%	+131.33%

08-12	MPI Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	MPI Corp says Jan-Mar net profit at T$1.23 bln	RE

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	509,993	-	-
Change	-	93.33%	325.75%	144.79%	138.77%	-	-
Enterprise Value (EV) ¹	10,601	19,427	84,868	210,845	506,756	504,842	496,144
Change	-	83.26%	336.86%	148.44%	140.35%	-0.38%	-1.72%
P/E	8.83x	15.6x	37.9x	67.2x	76.4x	36.7x	22.6x
PBR	-	2.69x	9.38x	15.1x	27.6x	17x	10.9x
PEG	-	1.68x	0.5x	1.8x	1x	0x	0.4x
Capitalization / Revenue	-	2.52x	8.58x	16x	23.7x	12.2x	7.79x
EV / Revenue	-	2.38x	8.34x	15.8x	23.5x	12.1x	7.58x
EV / EBITDA	-	9.68x	27.9x	46.2x	59.9x	30.1x	16.7x
EV / EBIT	-	13.2x	34.2x	55.9x	66.3x	30.9x	17.8x
EV / FCF	-	26.5x	45.2x	-114x	574x	77.2x	25.2x
FCF Yield	-	3.78%	2.21%	-0.87%	0.17%	1.29%	3.96%
Dividend per Share ²	-	7.5	16	-	33.19	65.91	113.7
Rate of return	-	3.45%	1.73%	-	0.64%	1.27%	2.18%
EPS ²	12.74	13.92	24.42	33.49	68.14	141.8	230.7
Distribution rate	-	53.9%	65.5%	-	48.7%	46.5%	49.3%
Net sales ¹	-	8,147	10,172	13,371	21,560	41,637	65,456
EBITDA ¹	-	2,008	3,039	4,566	8,463	16,762	29,673
EBIT ¹	-	1,471	2,483	3,775	7,645	16,350	27,871
Net income ¹	1,214	1,312	2,301	3,177	6,649	13,763	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	5,205.00	5,205.00	5,205.00
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	77.79x	23.94x	60.98x	0.63%	16.03B
SIEMENS AG	24.98x	2.96x	16.12x	2.06%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.53x	1.65x	7.43x	3.78%	195B
SCHNEIDER ELECTRIC SE	26.94x	3.52x	16.1x	1.8%	163B
EATON CORPORATION PLC	35.76x	5.3x	22.28x	1.1%	156B
DELTA ELECTRONICS, INC.	39.9x	5.32x	23.83x	1.24%	131B
TRANE TECHNOLOGIES PLC	30.18x	4.35x	21.31x	0.89%	101B
DELTA ELECTRONICS (THAILAND)	90.17x	11.16x	63.8x	0.35%	93.37B
JOHNSON CONTROLS INTERNATIONAL PLC	30.85x	3.84x	20.65x	1.1%	89.43B
EMERSON ELECTRIC CO.	33.22x	5.34x	18.59x	1.36%	90.45B
Average	40.33x	6.74x	27.11x	1.43%	126.74B
Weighted average by Cap.	33.23x	4.57x	21.33x	1.73%