|
End-of-day quote
Taiwan S.E.
25/08/2026
|
5-day change | 1st Jan Change | ||
| 125.00 TWD | +1.21% |
|
+5.04% | +153.81% |
| 08-26 | United Microelectronics Gets Board Nod for Bond Issue Worth Up To $1.8 Billion | MT |
| 08-14 | UMC Sets Conversion Price for Convertible Corporate Bonds | MT |
Company Valuation: United Microelectronics Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 810,366 | 508,943 | 659,069 | 540,739 | 618,347 | 1,490,373 | - | - |
| Change | - | -37.2% | 29.5% | -17.95% | 14.35% | 141.03% | - | - |
| Enterprise Value (EV) 1 | 756,830 | 387,788 | 606,167 | 516,566 | 586,032 | 1,403,655 | 1,389,907 | 1,358,488 |
| Change | - | -48.76% | 56.31% | -14.78% | 13.45% | 139.52% | -0.98% | -2.26% |
| P/E | 14.2x | 5.74x | 10.7x | 11.3x | 14.7x | 16.7x | 17.2x | 15.1x |
| PBR | 2.83x | 1.49x | 1.81x | 1.42x | 1.62x | 3.48x | 3.18x | 2.89x |
| PEG | - | 0.1x | -0.4x | -0.5x | -1.2x | 0x | -5.69x | 1.1x |
| Capitalization / Revenue | 3.8x | 1.83x | 2.96x | 2.33x | 2.6x | 5.26x | 4.34x | 3.84x |
| EV / Revenue | 3.55x | 1.39x | 2.72x | 2.22x | 2.47x | 4.96x | 4.05x | 3.5x |
| EV / EBITDA | 7.66x | 2.61x | 6.16x | 5.18x | 5.68x | 10.8x | 8.49x | 7.22x |
| EV / EBIT | 14.6x | 3.72x | 10.5x | 10x | 13.3x | 21.8x | 14.9x | 11.9x |
| EV / FCF | 17.9x | 5.9x | -111x | 97x | 11.2x | 18.4x | 17.3x | 12.8x |
| FCF Yield | 5.59% | 17% | -0.9% | 1.03% | 8.89% | 5.45% | 5.79% | 7.84% |
| Dividend per Share 2 | 3 | 3.6 | 3 | 2.85 | 2.6 | 3.658 | 4.515 | 5.178 |
| Rate of return | 4.62% | 8.85% | 5.7% | 6.62% | 5.28% | 3.09% | 3.81% | 4.37% |
| EPS 2 | 4.57 | 7.09 | 4.93 | 3.8 | 3.34 | 7.11 | 6.895 | 7.83 |
| Distribution rate | 65.6% | 50.8% | 60.9% | 75% | 77.8% | 51.4% | 65.5% | 66.1% |
| Net sales 1 | 213,011 | 278,705 | 222,533 | 232,303 | 237,553 | 283,246 | 343,367 | 387,798 |
| EBITDA 1 | 98,761 | 148,462 | 98,375 | 99,781 | 103,208 | 129,404 | 163,636 | 188,198 |
| EBIT 1 | 51,686 | 104,292 | 57,891 | 51,613 | 43,949 | 64,483 | 93,495 | 114,144 |
| Net income 1 | 55,780 | 87,198 | 60,990 | 47,211 | 41,716 | 85,958 | 83,011 | 94,261 |
| Net Debt 1 | -53,536 | -121,155 | -52,902 | -24,173 | -32,315 | -86,718 | -100,465 | -131,885 |
| Reference price 2 | 65.00 | 40.70 | 52.60 | 43.05 | 49.25 | 118.50 | 118.50 | 118.50 |
| Nbr of stocks (in thousands) | 12,467,169 | 12,504,749 | 12,529,822 | 12,560,716 | 12,555,278 | 12,576,985 | - | - |
| Announcement Date | 25/01/22 | 16/01/23 | 31/01/24 | 21/01/25 | 28/01/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.37x | 5.18x | 11.33x | 2.96% | 48.74B | |
| 22.2x | 12.36x | 18.26x | 0.36% | 5,078B | |
| 22.49x | 11.03x | 14.95x | 1.12% | 1,965B | |
| 39.49x | 16.19x | 23.82x | 0.74% | 1,692B | |
| 12.93x | 7.84x | 9.48x | 0.06% | 1,060B | |
| 4.83x | 3.01x | 3.62x | 0.22% | 887B | |
| 83.94x | 15.2x | 57.16x | -.--% | 785B | |
| -38.25x | 7.72x | 21.47x | -.--% | 464B | |
| 199.77x | 43.59x | 88.88x | -.--% | 268B | |
| 30.78x | 11.18x | 20.7x | 2.19% | 239B | |
| Average | 39.55x | 13.33x | 26.97x | 0.77% | 1,249B | |
| Weighted average by Cap. | 28.16x | 12.25x | 20.81x | 0.5% |
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
- Stock Market
- Stocks
- 2303 Stock
- Valuation United Microelectronics Corporation
Select your edition
All financial news and data tailored to specific country editions
