Valuation Kinsus Interconnect Technology Corp.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 18/06/2026			5-day change	1st Jan Change
724.00 ^TWD	+2.55%		+18.69%	+355.35%

06-08	Masterlink Securities Upgrades Kinsus Interconnect Technology to Buy from Hold; Price Target is NT$1,000	MT
05-22	AMD ramping up Taiwan capacity as global CPU market tightens	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	105,047	47,315	45,310	46,123	72,633	381,487	-	-
Change	-	-54.96%	-4.24%	1.79%	57.48%	425.22%	-	-
Enterprise Value (EV) ¹	100,202	41,778	46,299	47,954	71,958	378,708	374,407	369,055
Change	-	-58.31%	10.82%	3.57%	50.06%	426.29%	-1.14%	-1.43%
P/E	27.4x	6.81x	906x	918x	45.6x	73.4x	35.4x	20.8x
PBR	3.61x	1.38x	1.43x	1.46x	2.22x	8.56x	7.77x	5.85x
PEG	-	0.1x	-9.1x	-	0x	0x	0x	0.3x
Capitalization / Revenue	2.94x	1.14x	1.69x	1.51x	1.85x	7.11x	5.33x	4.08x
EV / Revenue	2.81x	1x	1.73x	1.57x	1.83x	7.06x	5.23x	3.95x
EV / EBITDA	10.7x	2.77x	7.24x	6.63x	7.26x	25.3x	17.1x	13.1x
EV / EBIT	20x	4.19x	44.4x	43.8x	27x	53.9x	27.4x	18.1x
EV / FCF	-35.7x	-36.9x	-11.9x	-17.7x	36.4x	61.6x	74.8x	14.1x
FCF Yield	-2.8%	-2.71%	-8.38%	-5.64%	2.75%	1.62%	1.34%	7.11%
Dividend per Share ²	4.5	6.5	1	1	1.75	4.318	8.482	9.131
Rate of return	1.93%	6.22%	1%	0.99%	1.1%	0.6%	1.17%	1.26%
EPS ²	8.51	15.34	0.11	0.11	3.49	9.866	20.44	34.81
Distribution rate	52.9%	42.4%	909%	909%	50.1%	43.8%	41.5%	26.2%
Net sales ¹	35,673	41,626	26,832	30,535	39,351	53,639	71,560	93,549
EBITDA ¹	9,382	15,071	6,394	7,228	9,914	14,951	21,899	28,227
EBIT ¹	5,005	9,964	1,042	1,095	2,670	7,030	13,672	20,406
Net income ¹	3,859	6,977	47.52	48.89	1,596	4,956	10,232	17,550
Net Debt ¹	-4,845	-5,538	988.1	1,831	-674.9	-2,780	-7,080	-12,432
Reference price ²	233.00	104.50	99.70	101.00	159.00	724.00	724.00	724.00
Nbr of stocks (in thousands)	450,844	452,776	454,467	456,659	456,813	526,916	-	-
Announcement Date	15/2/22	14/3/23	19/2/24	27/2/25	12/2/26	-	-	-

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.($)
KINSUS INTERCONNECT TECHNOLOGY CORP.	73.38x	7.06x	25.33x	0.6%	12.05B
MEDIATEK INC.	65.96x	10.49x	53.14x	1.21%	221B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	74.73x	9.52x	18.26x	-.--%	100B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	71.97x	-	-	0.14%	73.52B
ELITE MATERIAL CO., LTD.	60.72x	11.98x	45.22x	0.79%	63.4B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	37.04x	10.46x	28.32x	0.98%	53.35B
UNIMICRON TECHNOLOGY CORP.	67.65x	8.43x	33.32x	0.66%	48.58B
SHENNAN CIRCUITS CO., LTD.	60.55x	10.04x	41.22x	0.73%	45.67B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8554.33x	81.48x	2562.01x	-	45.51B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	44.82x	9.96x	35.3x	0.51%	42.05B
Average	911.12x	17.71x	315.79x	0.62%	70.58B
Weighted average by Cap.	611.16x	15.30x	221.20x	0.72%