Switch theme
Sign up to access all valuation multiples
Micro-Star International Co Ltd is a manufacturer and distributor of computer hardware products, particularly gaming laptops and hardware. Its other products include laptops, motherboards, graphics cards, all-in-one PCs, mobile workstations, barebone computers, servers, multimedia peripherals to vehicle infotainment solutions, smart cleaning robots, and Wi-Fi cameras.
1986
3.2K+
LTM Revenue $6.3B
LTM EBITDA $292M
$2.7B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
MSI has a last 12-month revenue of $6.3B and a last 12-month EBITDA of $292M.
In the most recent fiscal year, MSI achieved revenue of $6.0B and an EBITDA of $299M.
MSI expects next 12-month revenue of XXX and NTM EBITDA of XXX
See MSI valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $5.5B | $6.0B | XXX | XXX | XXX |
| Gross Profit | $777M | $690M | XXX | XXX | XXX |
| Gross Margin | 14% | 12% | XXX | XXX | XXX |
| EBITDA | $319M | $299M | XXX | XXX | XXX |
| EBITDA Margin | 6% | 5% | XXX | XXX | XXX |
| Net Profit | $301M | $227M | XXX | XXX | XXX |
| Net Margin | 5% | 4% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, MSI's stock price is TWD 134 (or $4).
MSI has current market cap of TWD 113B (or $3.4B), and EV of TWD 89.3B (or $2.7B).
See MSI trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.7B | $3.4B | XXX | XXX | XXX | XXX | $0.28 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, MSI has market cap of $3.4B and EV of $2.7B.
MSI's trades at 0.4x LTM EV/Revenue multiple, and 9.2x LTM EBITDA.
Analysts estimate MSI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for MSI and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $2.7B | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | XXX | XXX |
| EV/EBITDA | 9.0x | XXX | XXX | XXX |
| P/E | 16.6x | XXX | XXX | XXX |
| P/E/Growth | 0.5x | XXX | XXX | XXX |
| EV/FCF | 33.1x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpMSI's NTM/LTM revenue growth is 14%
MSI's revenue per employee for the last fiscal year averaged $1.8M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, MSI's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate MSI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for MSI and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 8% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 5% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -6% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 19% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $1.8M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 5% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 3% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 9% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Ideal Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| Quest Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| Havells India | XXX | XXX | XXX | XXX | XXX | XXX |
| Dixon Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Mirgor | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
MSI acquired XXX companies to date.
Last acquisition by MSI was XXXXXXXX, XXXXX XXXXX XXXXXX . MSI acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was MSI founded? | MSI was founded in 1986. |
| Where is MSI headquartered? | MSI is headquartered in Taiwan. |
| How many employees does MSI have? | As of today, MSI has 3.2K+ employees. |
| Is MSI publicy listed? | Yes, MSI is a public company listed on TAI. |
| What is the stock symbol of MSI? | MSI trades under 2377 ticker. |
| When did MSI go public? | MSI went public in 1998. |
| Who are competitors of MSI? | Similar companies to MSI include e.g. Ideal Holdings, Quest Holdings, Havells India, Dixon Technologies. |
| What is the current market cap of MSI? | MSI's current market cap is $3.4B |
| What is the current revenue of MSI? | MSI's last 12-month revenue is $6.3B. |
| What is the current EBITDA of MSI? | MSI's last 12-month EBITDA is $292M. |
| What is the current EV/Revenue multiple of MSI? | Current revenue multiple of MSI is 0.4x. |
| What is the current EV/EBITDA multiple of MSI? | Current EBITDA multiple of MSI is 9.2x. |
| What is the current revenue growth of MSI? | MSI revenue growth between 2023 and 2024 was 8%. |
| Is MSI profitable? | Yes, MSI is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
