United Microelectronics Corporation Financial Statements (UMC)
|
|
|
|
Report date
|
|
|
28.04.2022 |
27.04.2023 |
25.04.2024 |
24.04.2025 |
30.04.2026 |
|
30.04.2026 |
|
Currency
|
|
|
TWD |
TWD |
TWD |
TWD |
TWD |
|
TWD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, NT$ |
? |
|
213 011 018 000 |
278 705 264 000 |
222 533 000 000 |
232 302 584 000 |
237 553 000 000 |
|
240 731 945 000 |
|
Operating Income, NT$ |
|
|
51 686 286 000 |
104 292 225 000 |
57 890 661 000 |
51 612 570 000 |
43 949 000 000 |
|
45 381 446 000 |
|
EBITDA, NT$ |
? |
|
107 439 095 000 |
153 718 597 000 |
105 846 958 000 |
97 353 003 000 |
109 502 403 000 |
|
119 498 491 000 |
|
Net profit, NT$ |
? |
|
51 246 425 000 |
89 478 805 000 |
59 688 950 000 |
47 210 930 000 |
41 716 000 000 |
|
50 111 064 000 |
|
|
OCF, NT$ |
? |
|
90 351 891 000 |
145 860 529 000 |
85 999 709 000 |
93 872 042 000 |
100 410 886 000 |
|
97 784 941 000 |
|
CAPEX, NT$ |
? |
|
49 959 557 000 |
82 883 783 000 |
94 020 184 000 |
88 543 595 000 |
48 006 466 000 |
|
47 636 113 000 |
|
FCF, NT$ |
? |
|
40 392 334 000 |
62 976 746 000 |
-8 020 475 000 |
5 328 447 000 |
52 404 420 000 |
|
50 148 828 000 |
|
Dividend payout, NT$
|
|
|
19 871 129 000 |
37 445 300 000 |
45 014 783 000 |
37 585 606 000 |
35 979 964 000 |
|
35 795 221 000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
38.8% |
41.8% |
75.4% |
79.6% |
86.2% |
|
71.4% |
|
|
OPEX, NT$ |
|
|
20 363 343 000 |
21 472 152 000 |
19 853 177 000 |
24 041 510 000 |
24 957 000 000 |
|
25 895 648 000 |
|
Cost of production, NT$ |
|
|
140 961 389 000 |
152 940 887 000 |
144 789 162 000 |
156 648 504 000 |
168 647 000 000 |
|
169 453 693 000 |
|
R&D, NT$ |
|
|
12 934 836 000 |
12 953 534 000 |
13 283 830 000 |
15 616 039 000 |
17 725 000 000 |
|
18 336 595 000 |
|
Interest expenses, NT$ |
|
|
1 868 089 000 |
1 785 311 000 |
1 473 729 000 |
1 678 702 000 |
1 610 838 000 |
|
1 554 095 000 |
|
|
Assets, NT$ |
|
|
450 955 341 000 |
524 645 583 000 |
546 576 832 000 |
560 168 955 000 |
578 996 009 000 |
|
578 996 009 000 |
|
Net Assets, NT$ |
? |
|
264 151 866 000 |
322 467 269 000 |
343 376 109 000 |
365 450 098 000 |
379 768 265 000 |
|
379 768 265 000 |
|
Debt, NT$ |
|
|
46 822 473 000 |
45 614 480 000 |
64 159 086 000 |
70 467 495 000 |
59 781 672 000 |
|
59 781 672 000 |
|
Cash, NT$ |
|
|
170 904 170 000 |
178 599 569 000 |
144 881 672 000 |
115 238 845 000 |
128 365 191 000 |
|
128 365 191 000 |
|
Net debt, NT$ |
|
|
-124 081 697 000 |
-132 985 089 000 |
-80 722 586 000 |
-44 771 350 000 |
-68 583 519 000 |
|
-68 583 519 000 |
|
|
Ordinary share price, rub |
|
|
11.7 |
|
|
6.49 |
7.86 |
|
22.0 |
|
Number of ordinary shares, mln |
|
|
2 443 669 400 |
2 461 103 800 |
2 525 450 600 |
2 524 648 600 |
2 497 000 400 |
|
2 497 401 400 |
|
|
Market cap, NT$ |
|
|
28 590 931 980 |
0.00 |
0.00 |
16 384 969 414 |
19 626 423 144 |
|
54 905 369 779 |
|
EV, NT$ |
? |
|
-95 490 765 020 |
-132 985 089 000 |
-80 722 586 000 |
-28 386 380 586 |
-48 957 095 856 |
|
-13 678 149 221 |
|
Book value, NT$ |
|
|
260 506 933 000 |
318 192 069 000 |
339 003 554 000 |
361 295 783 000 |
375 025 389 000 |
|
375 025 389 000 |
|
|
EPS, rub |
? |
|
21.0 |
36.4 |
23.6 |
18.7 |
16.7 |
|
20.1 |
|
FCF/share, rub |
|
|
16.5 |
25.6 |
-3.18 |
2.11 |
21.0 |
|
20.1 |
|
BV/share, rub |
|
|
106.6 |
129.3 |
134.2 |
143.1 |
150.2 |
|
150.2 |
|
|
EBITDA margin, % |
? |
|
50.4% |
55.2% |
47.6% |
41.9% |
46.1% |
|
49.6% |
|
Net margin, % |
? |
|
24.1% |
32.1% |
26.8% |
20.3% |
17.6% |
|
20.8% |
|
FCF yield, % |
? |
|
141.3% |
|
|
32.5% |
267.0% |
|
91.3% |
|
ROE, % |
? |
|
19.4% |
27.7% |
17.4% |
12.9% |
11.0% |
|
13.2% |
|
ROA, % |
? |
|
11.4% |
17.1% |
10.9% |
8.43% |
7.20% |
|
8.65% |
|
|
P/E |
? |
|
0.56 |
0.00 |
0.00 |
0.35 |
0.47 |
|
1.10 |
|
P/FCF |
|
|
0.71 |
0.00 |
0.00 |
3.07 |
0.37 |
|
1.09 |
|
P/S |
? |
|
0.13 |
0.00 |
0.00 |
0.07 |
0.08 |
|
0.23 |
|
P/BV |
? |
|
0.11 |
0.00 |
0.00 |
0.05 |
0.05 |
|
0.15 |
|
EV/EBITDA |
? |
|
-0.89 |
-0.87 |
-0.76 |
-0.29 |
-0.45 |
|
-0.11 |
|
Debt/EBITDA |
|
|
-1.15 |
-0.87 |
-0.76 |
-0.46 |
-0.63 |
|
-0.57 |
|
|
R&D/CAPEX, % |
|
|
25.9% |
15.6% |
14.1% |
17.6% |
36.9% |
|
38.5% |
|
|
CAPEX/Revenue, % |
|
|
23.5% |
29.7% |
42.2% |
38.1% |
20.2% |
|
19.8% |
|
| United Microelectronics Corporation shareholders |
