United Microelectronics Corporation (2303)

Basic

  • Market Cap

    NT$615.15B

  • EV

    NT$554.63B

  • Shares Out

    12.5B

  • Revenue

    NT$235.41B

  • Employees

    —

Margins

  • Gross

    37.83%

  • EBITDA

    45.31%

  • Operating

    29.25%

  • Pre-Tax

    35.82%

  • Net

    29.37%

  • FCF

    -2.7%

Returns (5Yr Avg)

  • ROA

    5.27%

  • ROE

    13.81%

  • ROCE

    10.8%

  • ROIC

    10.19%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    NT$53.7

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    NT$19.38

  • Earnings (Dil)

    NT$5.55

  • FCF

    -NT$0.51

  • Book Value

    NT$27.97

Growth (CAGR)

  • Rev 3Yr

    10.73%

  • Rev 5Yr

    9.09%

  • Rev 10Yr

    6.8%

  • Dil EPS 3Yr

    50.14%

  • Dil EPS 5Yr

    46.53%

  • Dil EPS 10Yr

    19.21%

  • Rev Fwd 2Yr

    -5.63%

  • EBITDA Fwd 2Yr

    -13.96%

  • EPS Fwd 2Yr

    -20.25%

  • EPS LT Growth Est

    -6.81%

Dividends

  • Yield

    —

  • Payout

    63.24%

  • DPS

    NT$3.6

  • DPS Growth 3Yr

    64.83%

  • DPS Growth 5Yr

    38.3%

  • DPS Growth 10Yr

    24.38%

  • DPS Growth Fwd 2Yr

    -7.26%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

151,252.6

148,201.6

176,820.9

213,011.0

278,705.3

235,410.4

Other Revenues, Total

—

—

—

—

—

—

Total Revenues

151,252.6

148,201.6

176,820.9

213,011.0

278,705.3

235,410.4

Total Revenues % Chg.

1.3%

-2.0%

19.3%

20.5%

30.8%

-12.8%

Cost of Goods Sold, Total

128,412.5

126,886.7

137,823.8

140,961.4

152,940.9

146,349.0

Gross Profit

22,840.0

21,315.0

38,997.1

72,049.6

125,764.4

89,061.5

Selling General & Admin Expenses, Total

8,842.8

9,126.2

10,816.4

12,661.5

13,855.5

11,339.6

Provision for Bad Debts

409.2

627.2

-392.1

-6.1

2.7

-67.0

R&D Expenses

13,025.1

11,860.2

12,895.5

12,934.8

12,953.5

12,746.0

Other Operating Expenses

-4,980.1

-5,231.5

-5,116.6

-5,083.1

-4,856.7

-3,802.9

Other Operating Expenses, Total

17,297.1

16,382.1

18,203.2

20,507.1

21,955.1

20,215.7

Operating Income

5,543.0

4,932.9

20,793.9

51,542.6

103,809.2

68,845.8

Interest Expense, Total

-2,768.7

-2,933.8

-2,004.4

-1,868.1

-1,785.3

-1,476.9

Interest And Investment Income

789.0

994.1

737.9

575.7

2,022.3

4,560.6

Net Interest Expenses

-1,979.7

-1,939.8

-1,266.5

-1,292.4

237.0

3,083.7

Income (Loss) On Equity Invest.

-616.7

115.3

1,300.3

5,193.5

1,626.1

10,178.9

Currency Exchange Gains (Loss)

-357.0

-238.6

-100.1

484.7

2,522.8

-172.9

Other Non Operating Income (Expenses)

-511.1

1,856.6

769.0

2,440.7

896.9

1,559.0

EBT, Excl. Unusual Items

2,078.5

4,726.4

21,496.5

58,369.1

109,092.1

83,494.4

Impairment of Goodwill

—

-7.4

—

—

—

—

Gain (Loss) On Sale Of Investments

-65.5

-42.1

-91.1

-16.4

50.6

70.2

Gain (Loss) On Sale Of Assets

104.9

43.0

1,137.3

143.7

483.0

258.3

Asset Writedown

—

-85.0

—

—

—

—

Other Unusual Items

—

171.6

—

—

—

494.0

EBT, Incl. Unusual Items

2,117.9

4,806.6

22,542.8

58,496.4

109,625.7

84,316.9

Income Tax Expense

-1,129.9

230.3

1,691.1

7,918.3

19,326.9

14,669.6

Earnings From Continuing Operations

3,247.8

4,576.3

20,851.7

50,578.2

90,298.8

69,647.3

Minority Interest

4,429.9

3,578.8

2,009.1

668.2

-820.0

-504.2

Net Income

7,677.7

8,155.1

22,860.7

51,246.4

89,478.8

69,143.1

Net Income to Common Incl Extra Items

7,677.7

8,155.1

22,860.7

51,246.4

89,478.8

69,143.1

Net Income to Common Excl. Extra Items

7,677.7

8,155.1

22,860.7

51,246.4

89,478.8

69,143.1

Total Shares Outstanding

11,928.3

11,708.0

12,406.3

12,483.2

12,504.7

12,503.0

Weighted Avg. Shares Outstanding

11,889.7

11,565.1

11,850.1

12,005.1

12,095.3

12,144.4

Weighted Avg. Shares Outstanding Dil

13,270.8

12,950.8

12,250.3

12,244.8

12,489.7

12,448.3

EPS

0.6

0.7

1.9

4.3

7.4

5.7

EPS Diluted

0.6

0.7

1.9

4.2

7.2

5.6

EBITDA

57,591.7

52,917.9

69,702.0

96,379.0

145,620.2

106,672.2