
Sector: Contract chipmaking
TW_2303
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: connector/market_inputs
Monetary columns are in B USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueB USD | Operating profitB USD | D&AB USD | EBITDAB USD | Net profitB USD | Operating CFB USD | Capex + M&AB USD | AssetsB USD | EquityB USD | ROE (annualized) | Net debtB USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | Q2 2026 (3M) | OK | 2.2 y/y 17.0% | 0.5 y/y 38.2% | 0.5 y/y 11.9% | 1.0 y/y 23.1% | 1.3 y/y 374.7% | 1.1 | -9.5 | 21.1 y/y 21.5% | 14.0 y/y 31.8% | 39.7% | -76.3 | Yahoo Finance |
| 2026-03-31 | Q1 2026 (3M) | OK | 1.9 y/y 5.5% | 0.4 y/y 31.6% | 0.5 y/y 13.2% | 0.9 y/y 20.1% | 0.5 y/y 107.9% | 0.7 | -13.2 | 19.0 y/y — | 12.9 y/y — | 16.7% | -58.3 | Yahoo Finance |
| 2025-12-31 | Q4 2025 (3M) | OK | 2.0 y/y — | 0.4 y/y — | 0.5 y/y — | 0.9 y/y — | 0.3 y/y — | 1.0 | -15.5 | 17.9 y/y 1.3% | 11.6 y/y 0.1% | 11.1% | -56.9 | Yahoo Finance |
| 2025-09-30 | Q3 2025 (3M) | OK | 1.9 y/y — | 0.3 y/y — | 0.5 y/y — | 0.8 y/y — | 0.5 y/y — | 0.7 | -12.2 | 17.6 y/y — | 11.4 y/y — | 5.7% | -34.4 | Yahoo Finance |
| 2025-06-30 | Q2 2025 (3M) | OK | 1.9 y/y — | 0.3 y/y — | 0.5 y/y — | 0.8 y/y — | 0.3 y/y — | 0.7 | -8.6 | 17.3 y/y — | 10.6 y/y — | — | -49.1 | Yahoo Finance |
| 2025-03-31 | Q1 2025 (3M) | PARTIAL | 1.8 y/y — | 0.3 y/y — | 0.4 y/y — | 0.7 y/y — | 0.2 y/y — | 0.8 | -0.3 | — y/y — | — y/y — | — | ≈ -41.0 | Yahoo Finance |
| 2024-12-31 | FY 2024 (12M) | OK | 7.3 y/y 4.4% | 1.6 y/y -10.5% | 1.5 y/y 19.0% | 3.1 y/y 1.7% | 1.5 y/y -18.3% | 3.0 | -91.3 | 17.7 y/y 2.5% | 11.6 y/y 6.4% | 13.8% | -41.0 | Yahoo Finance |
| 2023-12-31 | FY 2023 (12M) | OK | 7.0 y/y — | 1.8 y/y — | 1.3 y/y — | 3.1 y/y — | 1.9 y/y — | 2.7 | -94.0 | 17.3 y/y — | 10.9 y/y — | — | -73.8 | Yahoo Finance |
Quarterly values (TWD mln)
Year-over-year change
FCF (TWD mln)
Net debt / cash (TWD mln)
| year | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| cash flow / profit | 1.63x | 1.44x | 1.92x | 2.47x |
| accruals, % of assets | -10.8% | -4.8% | -8.1% | -10.5% |
Value the company creates per year, as a % of market cap
Value created per year: +53.9%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-06-30 vs 2025-06-30) = (984 − 799) × 3.64 | 673 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (56 826 + -76 334) ÷ 3 582 | 0.0x |
| 3. Target multiple (Current EV/EBITDA + 10) ÷ 2 = (0.0 + 10) ÷ 2 | 5.0x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = 27 243 + 0 + 0 − 0 | 27 243 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap = (673 × 5.0 + 27 243) ÷ 56 826 | +53.9% |
Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.
Caveats:
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2026-07-08 | 2.6081 TWD | Ex-dividend: 2.6081 TWD per share | Paid | Yahoo Finance (ex-div) |
| 2025-06-24 | 2.8502 TWD | Ex-dividend: 2.8502 TWD per share | Paid | Yahoo Finance (ex-div) |
| 2024-07-02 | 3.0001 TWD | Ex-dividend: 3.0001 TWD per share | Paid | Yahoo Finance (ex-div) |
| 2023-06-27 | 3.6005 TWD | Ex-dividend: 3.6005 TWD per share | Paid | Yahoo Finance (ex-div) |
| 2022-06-22 | 3 TWD | Ex-dividend: 3 TWD per share | Paid | Yahoo Finance (ex-div) |
KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)
Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of United Microelectronics (2303) — from primary filings.
See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map