Financiën United Microelectronics Corporation

Aandelen

2303

TW0002303005

Halfgeleiders

Slotkoers Taiwan S.E. Andere beurzen 16-01-2026			Variatie 5 dagen	Verschil t.o.v. 1 jan (%)
58,50 ^TWD	+6,95%		+6,17%	+18,78%

15/01	Silicon Storage Technology en United Microelectronics Corporation kondigen onmiddellijke beschikbaarheid aan van 28nm SuperFlash®? Gen 4 Automotive Grade 1 Platform	CI
07/01	Sectornieuws: Tech-aandelen dalen in de voorbeurshandel op woensdag	MT

Voorlopige winst- en verliesrekening: United Microelectronics Corporation

Fiscaal tijdperk: december	2020	2021	2022	2023	2024	2025	2026	2027
Omzet ¹	176.821	213.011	278.705	222.533	232.303	237.553	244.404	271.717
Variatie	-	20,47%	30,84%	-20,15%	4,39%	2,26%	2,88%	11,18%
EBITDA ¹	70.915	98.761	148.462	98.375	99.781	101.407	113.152	122.336
Variatie	-	39,27%	50,32%	-33,74%	1,43%	1,63%	11,58%	8,12%
Bedrijfsresultaat (EBIT) ¹	22.007	51.686	104.292	57.891	51.613	42.909	48.355	54.589
Variatie	-	134,86%	101,78%	-44,49%	-10,84%	-16,86%	12,69%	12,89%
Betaalde rente ¹	-1.336	-1.387	156	-1.570	-1.756	-1.242	-1.625	-1.554
Resultaat voor belastingen (EBT) ¹	27.926	61.803	106.097	70.912	56.220	46.211	52.026	60.141
Variatie	-	121,31%	71,67%	-33,16%	-20,72%	-17,8%	12,58%	15,6%
Nettowinst (verlies) ¹	29.189	55.780	87.198	60.990	47.211	41.973	44.383	50.584
Variatie	-	91,1%	56,32%	-30,06%	-22,59%	-11,09%	5,74%	13,97%
Datum van publicatie	27/01/21	25/01/22	16/01/23	31/01/24	21/01/25	-	-	-

¹TWD in Miljoen

Geschatte gegevens

Fiscaal tijdperk: december	2020 Q4	2021 Q1	2021 Q2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3
Omzet ¹	45.296	47.097	50.908	55.907	59.100	63.423	72.055	75.392	67.836	54.209	56.296	57.069	54.958	54.632	56.799	60.485	60.386	57.859	58.758	59.127	61.810	56.623	57.390	60.548	61.349	63.385	67.785	72.713
Variatie	-	3,98%	8,09%	9,82%	5,71%	7,32%	13,61%	4,63%	-10,02%	-20,09%	3,85%	1,37%	-3,7%	-0,59%	3,97%	6,49%	-0,16%	-4,18%	1,55%	0,63%	4,54%	-8,39%	1,35%	5,5%	1,32%	3,32%	6,94%	7,27%
EBITDA ¹	17.608	19.455	22.984	26.889	29.433	33.724	39.271	41.353	34.114	24.384	25.606	25.240	23.144	22.550	25.009	26.802	25.420	23.914	25.326	26.112	27.043	26.472	28.375	30.607	25.634	28.221	31.147	34.371
Variatie	-	10,49%	18,14%	16,99%	9,46%	14,58%	16,45%	5,3%	-17,5%	-28,52%	5,01%	-1,43%	-8,3%	-2,57%	10,9%	7,17%	-5,16%	-5,92%	5,9%	3,11%	0%	-2,11%	7,19%	7,87%	-16,25%	10,09%	10,37%	10,35%
Bedrijfsresultaat (EBIT) ¹	5.615	7.622	11.313	15.135	17.616	22.334	28.164	30.157	23.637	14.481	15.675	15.312	12.423	11.665	13.891	14.100	11.957	9.786	10.820	11.118	11.161	10.242	11.634	13.249	13.453	11.789	13.301	15.353
Variatie	-	35,74%	48,43%	33,78%	16,39%	26,78%	26,1%	7,08%	-21,62%	-38,74%	8,25%	-2,32%	-18,87%	-6,11%	19,09%	1,5%	-15,2%	-18,16%	10,56%	2,75%	0%	-8,23%	13,59%	13,88%	1,54%	-12,37%	12,83%	15,43%
Charge d'intérêts ¹	-290,5	-406,2	-325,8	-418	-353,6	-334,9	-193,4	-139	567,6	896,4	938,9	-450,4	-423,3	-	-	-	-459	-399	-360,4	-454,1	-356	-	-	-	-	-	-	-
Resultaat voor belastingen (EBT) ¹	11.234	10.983	13.194	19.452	18.174	23.648	25.578	32.346	24.526	19.128	18.485	18.648	14.650	12.721	16.420	16.564	10.514	9.347	10.154	14.644	11.997	10.976	12.536	14.572	14.331	12.324	13.882	16.060
Variatie	-	-2,23%	20,13%	47,43%	-6,57%	30,12%	8,16%	26,46%	-24,18%	-22,01%	-3,36%	0,88%	-21,44%	-13,17%	29,08%	0,87%	-36,52%	-11,1%	8,64%	44,22%	0%	-8,51%	14,21%	16,25%	-1,66%	-14%	12,64%	15,69%
Nettowinst (verlies) ¹	11.196	10.428	11.943	17.460	15.949	19.808	21.327	26.996	19.068	16.183	15.641	15.971	13.195	10.456	13.786	14.472	8.497	7.777	8.903	14.982	10.379	9.324	10.659	12.423	12.203	10.499	11.826	13.677
Variatie	-	-6,86%	14,53%	46,19%	-8,65%	24,2%	7,67%	26,58%	-29,37%	-15,13%	-3,35%	2,11%	-17,38%	-20,76%	31,85%	4,97%	-41,29%	-8,48%	14,48%	68,29%	0%	-10,17%	14,32%	16,55%	-1,77%	-13,96%	12,63%	15,66%
Datum van publicatie	27/01/21	28/04/21	28/07/21	27/10/21	25/01/22	27/04/22	27/07/22	26/10/22	16/01/23	26/04/23	26/07/23	25/10/23	31/01/24	24/04/24	31/07/24	30/10/24	21/01/25	23/04/25	30/07/25	29/10/25	-	-	-	-	-	-	-	-

¹TWD in Miljoen

Geschatte gegevens

Balansprognose: United Microelectronics Corporation

Fiscaal tijdperk: december	2020	2021	2022	2023	2024	2025	2026	2027
Nettoschuld ¹	-31.235	-53.536	-121.155	-52.902	-24.173	-48.095	-62.009	-88.649
Variatie	-	-71,4%	-126,31%	56,34%	54,31%	-98,96%	-28,93%	-42,96%
Datum van publicatie	27/01/21	25/01/22	16/01/23	31/01/24	21/01/25	-	-	-

¹TWD in Miljoen

Geschatte gegevens

Verwachte kasstroom: United Microelectronics Corporation

Fiscaal tijdperk: december	2020	2021	2022	2023	2024	2025	2026	2027
CAPEX ¹	26.345	48.035	80.128	91.474	88.544	55.994	56.841	61.153
Variatie	-	82,33%	66,81%	14,16%	-3,2%	-36,76%	1,51%	7,59%
Vrije kasstroom (FCF) ¹	39.400	42.317	65.733	-5.474	5.328	55.827	39.470	53.657
Variatie	-	7,4%	55,33%	-108,33%	197,33%	947,8%	-29,3%	35,95%
Datum van publicatie	27/01/21	25/01/22	16/01/23	31/01/24	21/01/25	-	-	-

¹TWD in Miljoen

Geschatte gegevens

Verwachte financiële ratio's: United Microelectronics Corporation

Fiscaal tijdperk: december	2020	2021	2022	2023	2024	2025	2026	2027
Winstgevendheid
EBITDA-marge (%)	40,11%	46,36%	53,27%	44,21%	42,95%	43,06%	46,3%	45,02%
EBIT-marge (%)	12,45%	24,26%	37,42%	26,01%	22,22%	18,22%	19,78%	20,09%
EBT-marge (%)	15,79%	29,01%	38,07%	31,87%	24,2%	19,62%	21,29%	22,13%
Nettomarge (%)	16,51%	26,19%	31,29%	27,41%	20,32%	17,82%	18,16%	18,62%
FCF-marge (%)	22,28%	19,87%	23,59%	-2,46%	2,29%	23,71%	16,15%	19,75%
Vrije kasstroom/nettoresultaat (%)	134,98%	75,86%	75,38%	-8,98%	11,29%	133,01%	88,93%	106,07%
Winstgevendheid
ROA	7,81%	13,25%	17,48%	11,17%	8,36%	7,19%	7,64%	8,16%
ROE	13,19%	21,6%	28,31%	17,57%	12,81%	11,27%	12,12%	12,92%
Financiële gezondheid
Hefboom (schuld/ebitda)	-	-	-	-	-	-	-	-
Schuld/vrije kasstroom	-	-	-	-	-	-	-	-
Kapitaalintensiteit
Kapitaaluitgaven/omzet (%)	14,9%	22,55%	28,75%	41,11%	38,12%	23,78%	23,26%	22,51%
CAPEX / EBITDA (%)	37,15%	48,64%	53,97%	92,99%	88,74%	55,22%	50,23%	49,99%
CAPEX / FCF (%)	66,87%	113,51%	121,9%	-1.671,06%	1.661,86%	100,3%	144,01%	113,97%
Bestanddelen per aandeel
Kasstroom per aandeel ¹	5,446	7,395	11,85	6,952	7,548	7,581	8,629	9,836
Variatie	-	35,8%	60,28%	-41,35%	8,57%	0,44%	13,83%	13,99%
Dividend per aandeel ¹	1,6	3	3,6	3	2,85	2,618	2,66	2,86
Variatie	-	87,5%	20%	-16,67%	-5%	-8,14%	1,6%	7,54%
Nettoactief per aandeel ¹	19,52	23	27,23	29,04	30,39	29,54	30,58	32,77
Variatie	-	17,82%	18,41%	6,64%	4,64%	-2,78%	3,52%	7,15%
WPA ¹	2,42	4,57	7,09	4,93	3,8	3,356	3,543	4,052
Variatie	-	88,84%	55,14%	-30,47%	-22,92%	-11,69%	5,57%	14,36%
Aantal aandelen (in duizend)	12.301.323	12.467.169	12.504.749	12.529.822	12.560.716	12.555.278	12.555.278	12.555.278
Datum van publicatie	27/01/21	25/01/22	16/01/23	31/01/24	21/01/25	-	-	-