Quick ReadPlain-language overview · read this first
MediaTek is the world's second-largest chip design company, behind only Qualcomm. It designs the chips itself and outsources manufacturing to TSMC. This report's rating is "Watch": the company is solid, but the current price is too expensive, so investors should keep watching and not rush to buy.
Its main business is smartphone chips, which account for about half of revenue, and its chips are the most widely used in Android phones. Over the past two years, it has been telling a new story: working with NVIDIA on AI-specific chips, with its 2026 target doubled in one step from USD 1 billion to USD 2 billion. That optionality is what the market is paying for.
The problem is that actual results have not caught up yet. Although revenue rose 12% in 2025, the money it actually earned slipped 1%, meaning it sold more products without making more profit, as R&D and costs absorbed the gains. The new AI chips currently contribute only about 10% of revenue, and the company has not yet secured a formal order from any major cloud vendor, so whether the story can be delivered remains an open question.
The key issue is price. Based on current profit, buying the whole company would take 64 years to break even, almost twice the peer level. The report's calculated reasonable buying range is roughly 1800 to 2500 TWD, while the current price has already surged to 4070 TWD, far above the upper end of that range. In effect, the market has already pulled forward the upside that may not appear until 2027 or 2028, leaving no margin of cheapness.
The biggest risk to watch is that if the AI chip story falls through, the report estimates the share price could drop by about 60% (-60%); Qualcomm and Samsung are also competing for smartphone share. In short, this is a good company, but the report believes the current price is too high and the risk is too large, so it recommends waiting for a pullback before reassessing.
The above is only a plain-language explanation of this report and is not investment advice. Stock markets involve risk; invest with caution.
LeadMediaTek is the world's second-largest fabless chip designer after Qualcomm and ranked among the global top ten semiconductor companies by 2025 revenue, with a business mix spanning mobile chips, smart edge platforms, and an emerging AI ASIC franchise. The central investment debate is whether the 2026 AI ASIC revenue target, doubled from USD 1 billion to USD 2 billion, can justify a valuation that already prices in a major 2027-2028 breakout despite FY2025 net income declining 1.0%. Research rating Watch: a strong strategic option in AI ASICs, but current valuation leaves little margin of safety.
Prices in the article are as of publication; see the valuation band above for the live price.
As of the 2026-06-08 close at NT$4,070 (-5.35%), market capitalization was NT$6.50 trillion (about USD 216.5 billion), with TTM PE of 64.84x and Forward PE of 52.65x; FY2025 revenue was NT$596.0 billion (+12.3%) and net income was NT$105.3 billion (-1.0%); Q1 2026 revenue was -2.7% YoY, gross margin was 46.3%, and operating margin was 15.8%; the 2026 AI ASIC annual revenue target was doubled from USD 1 billion to USD 2 billion; this report is rated Watch.
I. Company Profile
MediaTek Inc. (MediaTek, TWSE: 2454) was founded in 1997 after being spun out from United Microelectronics Corporation's (UMC) multimedia group. Founded under the leadership of Ming-Kai Tsai, it is the world's second-largest fabless chip design company after Qualcomm and ranked among the global top ten semiconductor companies by 2025 revenue.
Core business structure (estimated by 2025 contribution):
Mobile chips (Mobile): Dimensity flagship series + Helio mid- to low-end series, accounting for about 49% of revenue (Q1 2026 data). MediaTek has long held the No. 1 market share position in the global Android camp, with smartphone chip shipment share of about 40-45% in Q3 2025.
Smart Edge / Smart Home: Includes Wi-Fi/router chips, smart TV SoCs, the Kompanio Ultra Chromebook platform (benchmarking Qualcomm/Intel/AMD notebook chips), smart speakers, IoT, and related products.
Power and connectivity (Power IC + networking): Power management, custom ASICs, automotive, and satellite communications.
Emerging AI ASIC business: Co-designing the GB10 Grace Blackwell Superchip with NVIDIA for Project DIGITS personal AI supercomputers, connecting to next-generation cloud data center custom ASICs through NVLink Fusion, and engaging with multiple hyperscale cloud vendors. The 2026 AI ASIC revenue target has been raised from the original USD 1 billion to USD 2 billion.
Key fundamentals (FY2025):
Revenue NT$595,966M (+12.32% YoY; prior year NT$530,586M)
Gross margin 47.50% (vs FY2024 49.64%, -2.14pp)
Operating profit NT$103,470M (+1.03%)
Operating margin 17.36% (vs FY2024 19.30%, -1.94pp)
Net income NT$105,319M (-1.00%)
Diluted EPS NT$66.03 (vs FY2024 NT$66.78)
R&D investment NT$148,306M (24.88% of revenue, a typical level for the semiconductor design industry)
Controlling shareholder and governance:
Founder and chairman: Ming-Kai Tsai, age 77 (born in 1950), holds a bachelor's degree in electronic engineering from National Chiao Tung University in Taiwan and a master's degree in electronic engineering from the University of Cincinnati. A UMC veteran and "father of chip design" figure, he led the team that spun out and founded MediaTek in 1997.
Extremely dispersed shareholding: The single largest shareholder is the Government of Singapore Investment Corporation (GIC), with only 4.46%. Ming-Kai Tsai and his spouse (Ming-Kai Tsai + Tsui-Hsin Lee) together hold only 5.5%, and no single shareholder holds more than 5%.
Succession planning: Tsai's son, Chi-Hsuan Tsai, has long held a major shareholder position but has not directly entered MediaTek's operating management. Since 2024, CEO Chen Guan-zhou (after serving as COO for many years) has gradually taken on day-to-day operations, while Ming-Kai Tsai remains chairman and strategic helmsman.
Shareholder returns: 2025 cash dividends totaled NT$53.50 per share (paid semiannually in two installments, with a single NT$25 payment in 2025-07), implying a dividend yield of about 1.24% (based on the current price of NT$4,070) and a payout ratio of about 85% (based on TTM EPS of NT$62.77).
In Q1 2026, the single-quarter operating margin fell from 20% a year earlier to 15.8%. Management's full-year 2026 guidance still calls for "mid- to high-single-digit revenue growth," with AI ASIC and Smart Edge taking over as mobile chips face expected marginal pressure.
II. Vertical Analysis (Company Evolution + Financial Resilience)
2.1 Five-Year Financial Trajectory
| Fiscal year | Revenue (NT$ Bn) | YoY | Gross margin | Operating margin | Net income (NT$ Bn) | EPS (NT$) |
|---|---|---|---|---|---|---|
| FY2021 | ~493 | +52% | ~47% | ~19% | ~117 | ~73 |
| FY2022 | ~549 | +11% | ~49% | ~24% | ~118 | ~74 |
| FY2023 | ~433 | -21% | ~47% | ~14% | ~78 | ~49 |
| FY2024 | 531 | +23% | 49.64% | 19.30% | 106 | 66.78 |
| FY2025 | 596 | +12% | 47.50% | 17.36% | 105 | 66.03 |
| Q1 2026 | 149.2 | -2.7% | 46.3% | 15.8% | n/a | n/a |
Key observations:
Typical semiconductor cyclicality: FY2022 peak -> FY2023 -21% freeze -> a two-year recovery in FY2024-2025. This reflects the mobile chip and inventory digestion cycle, although the amplitude is lower than pure-cycle players such as Micron, SK hynix, and TSMC.
Gross margin has retreated from its high but remains above the industry: FY2025 gross margin of 47.5% vs an industry median of ~35% reflects an ASP uplift of ~12% for the high-end flagship Dimensity 9400, but mid- and low-end ASPs are under pressure, second-generation TSMC N3 costs for Dimensity 9400 have risen, and HBM price increases are eroding gross margin.
Operating margin has declined for two consecutive years: 19.3% -> 17.4% -> Q1 2026 15.8%. R&D spending is compressing profit release: FY2025 R&D was 24.88% of revenue (flat vs FY2024 at 24.88%), but the absolute amount rose from NT$132.0 billion to NT$148.3 billion, mainly due to AI ASIC and next-generation Dimensity development.
Net income is flat and weak: FY2025 net income was NT$105.3 billion vs FY2024 NT$106.4 billion (-1%), and EPS was 66.03 vs 66.78, fully decoupled from +12% revenue growth, showing that profit release has been offset by R&D and cost pressure.
2.2 Cash Flow and Balance Sheet
Zero long-term debt and a net cash position: MediaTek has long maintained an equivalent net cash position of USD 10 billion+, with estimated net cash of NT$320.0-380.0 billion at end-2025 (extrapolated from historical ratios), one of the strongest balance sheets among Taiwan semiconductor design stocks.
Shareholder returns: Total 2025 dividends were NT$53.50 per share, or about NT$85.3 billion in aggregate (based on ~1.594 billion shares), implying a payout ratio of about 81% (based on the year's net income). This is higher than TSMC's 50-60% payout ratio but still conservative compared with fabless peers such as NVIDIA, whose payout ratio is <5%.
Inventory turnover: Q4 2024 inventory days were about 79 days (industry average 90-100 days), falling to around 72 days in 2025 as shipments recovered, reflecting a rebound in chip demand.
2.3 Business Structure Evolution - From "Shanzhai Phone Chip Vendor" to "High-End + AI Dual Engine"
2007-2014: Built its early business by entering the shanzhai phone market with turnkey solutions, while market share was once suppressed by Qualcomm.
2015-2019: A difficult transition period, with flagship failures, gross margin falling to 35-40%, and a prolonged share-price decline.
2020-2022: The Dimensity 700/800/1000 series successfully counterattacked in the 5G era, with quarterly smartphone chip market share surpassing Qualcomm for the first time (IDC data, Q3 2020).
2023-2025: The Dimensity 9000/9200/9300/9400 flagship line entered the high-end market (vivo X100/X200, OPPO Find X8, Xiaomi 14T, etc.), lifting ASP by ~12-15%.
2026+ AI ASIC strategic transition: Through NVIDIA GB10 and NVLink Fusion custom ASIC cooperation, the 2026 target is USD 2 billion (9-10% of estimated revenue), making MediaTek one of the most important custom ASIC design partners for the back end of TSMC N3/N2 processes.
III. Horizontal Analysis (Peer Comparison + Industry Position)
3.1 Global Fabless Chip Design Company Ranking (FY2025 Revenue)
| Company | 2025 revenue (USD Bn) | Market cap (USD Bn) | TTM PE | Main business |
|---|---|---|---|---|
| NVIDIA | ~196 | ~4,800 | ~55x | AI accelerators (data center) |
| Broadcom | ~57 | ~1,600 | ~50x | Networking/custom ASIC/iPhone |
| AMD | ~32 | ~520 | ~70x | CPU/GPU/data center |
| Qualcomm | ~43 | ~210 | ~16x | Mobile SoC + licensing |
| MediaTek | ~19.5 | ~217 | ~65x | Mobile + smart edge + AI ASIC |
| Marvell | ~6.3 | ~78 | ~140x | Data center ASIC |
Key comparisons:
vs Qualcomm: MediaTek's revenue is only 45% of Qualcomm's, but its PE is 4 times Qualcomm's, meaning a significant valuation premium. The market believes MediaTek is entering Qualcomm's traditional territory (PC chips and automotive) through AI ASIC + Smart Edge, while Qualcomm is moving into MediaTek's mid-range smartphone market through PC chips.
vs NVIDIA: MediaTek's PE of 65x is higher than NVIDIA's 55x, but NVIDIA's revenue growth is 50%+ while MediaTek's is only +12%, creating a disconnect between valuation and fundamentals.
vs Broadcom: Broadcom's custom ASIC business (cooperation with Google TPU and Meta MTIA) already contributes 35% of total revenue, and AI ASIC is one of its valuation anchors. MediaTek has only just started the same business, and even in 2026 it accounts for only ~10%, so Broadcom is the ceiling benchmark for MediaTek's AI ASIC business.
3.2 Chinese Mobile Chip Competitors
Unisoc: Unlisted, focused on mid- to low-end 4G/5G modems and IoT chips, competing directly with MediaTek in emerging markets (India, Africa, Southeast Asia).
HiSilicon (Huawei subsidiary): U.S. export controls have pushed it into SMIC's domestic 14nm supply chain. The Kirin series, constrained by a regression to 7nm-class process limits, trails MediaTek Dimensity 9400 (TSMC N3) by 2-3 generations in SoC performance and appears only in Huawei's own flagship phones.
Samsung Exynos: Mostly for internal use (some Samsung Galaxy SKUs) plus limited external sales. In 2025, Exynos 2500 yield issues caused the Galaxy S25 Ultra to use Qualcomm 8 Gen 4 entirely instead of Exynos, leading the market to question Samsung Semiconductor's design capability.
3.3 AI ASIC Landscape
Broadcom: Cooperates with Google TPU v5/v6, Meta MTIA, and ByteDance ASICs. 2025 AI ASIC revenue was about USD ~19.0 billion (33% of total revenue), roughly ~10 times MediaTek's same business.
Marvell: Cooperates with AWS Trainium and Microsoft Maia, with 2025 AI ASIC revenue of USD ~2.5-3.0 billion.
Alchip (Alchip-KY, 3661.TW): A pure-play Taiwan AI ASIC design company, with 2025 revenue of USD ~1.5 billion. It cooperates with AWS on Trainium 2/3 and is a direct benchmark for MediaTek's entry into AI ASIC.
MediaTek: 2026 target is USD 2 billion (doubled from USD 1 billion), with NVIDIA GB10 + NVLink Fusion cooperation progressing, but no hyperscale cloud vendor order has been publicly disclosed yet (Broadcom has Google/Meta; Marvell has AWS/Microsoft).
3.4 Valuation Comparison
| Metric | MediaTek | Qualcomm | NVIDIA | Broadcom | Industry median |
|---|---|---|---|---|---|
| TTM PE | 64.84 | 16.5 | 55 | 50 | 35.8 |
| Forward PE | 52.65 | 13.8 | 32 | 38 | 30 |
| EV/Sales | ~10x | ~4.5x | ~24x | ~17x | ~5x |
| Revenue YoY | +12% | +14% | +50% | +35% | +15% |
| Operating margin | 17.4% | 28% | 60% | 42% | - |
Conclusion: MediaTek's Forward PE of 52.65x is 92% above the industry median and far above similarly sized peers such as Qualcomm. The valuation has already pulled forward a possible 2027-2028 breakout in the AI ASIC business, but the current USD 2 billion AI ASIC revenue target accounts for only 9-10% of revenue, while 2025 net income was already -1% YoY. Valuation is clearly disconnected from current operating reality.
IV. Moat Assessment
Moat strength is evaluated on a 1-10 scale (6 points overall):
Brand and channels (6/10): MediaTek has built an image of "high value-for-money high-end chips" in the global Android camp, but its brand remains second-tier relative to Qualcomm, without the consumer brand awareness of Apple or Snapdragon. OEM customer stickiness is maintained through both technology and pricing.
Scale and cost (7/10): As one of TSMC N3/N2's largest non-U.S. customers, MediaTek has strong process priority and bargaining power. R&D is amortized over annual SoC shipments of 700-800 million units, supporting high unit-cost efficiency.
Technology and patents (7/10): More than 17,000 active patents, with deep accumulation in cellular communications, Wi-Fi 7, HSA heterogeneous multi-core design, and AI acceleration. But key IP still depends on Arm (in contrast with Qualcomm's self-developed Oryon CPU), and Arm price increases plus a shift toward higher v9 architecture license fees are medium- to long-term risks.
Switching costs (5/10): Switching mobile chips has moderate cost (OEMs need to redesign motherboards and tune software), but customers have the upper hand. For major OEMs (Xiaomi, OPPO, vivo, Transsion), MediaTek and Qualcomm are often "either-or" or dual-sourced suppliers.
Network effects (4/10): The developer ecosystem is far behind Qualcomm's Snapdragon platform (NPU SDK, AI Engine), and the AI ASIC business lacks a platform barrier comparable to NVIDIA CUDA.
Capital and regulatory barriers (6/10): Chip design itself is capital-intensive (R&D of NT$148.3 billion per year) and depends on TSMC's top-tier foundry processes, making entry barriers extremely high. On regulation, Taiwan's export controls are relatively loose, but the U.S.-China technology conflict could affect future cooperation with U.S. customers, such as export restrictions on NVIDIA GB10.
Overall moat: 6/10 - Process cost and scale advantages form the base, but dependence on Arm for core IP, lack of a proprietary platform ecosystem, and an AI ASIC business that has not yet become No. 1 leave moat depth behind NVIDIA and Broadcom and roughly on par with Qualcomm.
V. Pre-mortem (What Could Make the Share Price Fall 50% Within Three Years)
Scenario A: AI ASIC Thesis Fails (Probability 35%)
The 2026 AI ASIC target of USD 2 billion is not achieved (USD 1.0-1.5 billion)
By 2027, no hyperscale cloud vendor (AWS/Google/Meta/Microsoft/ByteDance/Alibaba) has signed a major exclusive custom ASIC order
Cooperation with NVIDIA GB10 stops at Project DIGITS (a niche market), and NVLink Fusion fails to expand into mainstream data centers
The market revalues MediaTek based on traditional mobile + smart edge businesses, PE compresses from 65x to 25x, and the share price falls 60%
Scenario B: Mobile Chip Market Share Loss (Probability 25%)
Qualcomm regains flagship share through Snapdragon 8 Gen 5 + Oryon CPU (vivo X300, OPPO Find X9, Xiaomi 16 Pro all switch fully to Qualcomm)
Samsung Exynos yields improve, and Exynos 2600 is adopted again by Galaxy flagships in 2027, breaking MediaTek's lead in a three-way global Android split
HiSilicon breaks through on SMIC's 14nm process, 5G returns to place, and Huawei Mate 80/P90 all use Kirin
MediaTek's mobile chip share falls from 45% to 35%, FY2027 revenue drops 10%, and PE is cut from 65x to 20x
Scenario C: Arm Price Increases + v9 Architecture Licensing Shock (Probability 20%)
Arm continues to push the v9 architecture and raise prices by 30-50% (benchmarked against the trend after its 2024-2025 litigation with Qualcomm)
MediaTek is forced to pay higher license fees, and gross margin falls further from 47% to 40%
Net income drops from NT$105.0 billion to NT$70.0-80.0 billion, EPS falls to NT$45-50, PE is cut from 65x to 30x, and the share price falls 50%
Scenario D: Taiwan Strait Geopolitical Risk (Probability 15%)
Taiwan Strait tensions escalate, and major customers, especially in Europe and the U.S., begin shifting supply chains
TSMC's U.S. and Japan fabs lack sufficient capacity to take over, forcing MediaTek to pay higher foundry costs and lose customers
Valuation moves from premium to discount, falls to PE 15-20x, and the share price drops 70%
Scenario E: Collapse in Overall Smartphone Demand (Probability 10%)
Global smartphone shipments fall from 1.2 billion units per year to below 1.0 billion units
Inventory cycles and consumer purchasing power weaken simultaneously in China and emerging markets
MediaTek's mobile business, which accounts for 49% of revenue, is directly cut in half
However, because a large portion of MediaTek's 65x PE valuation is already based on AI ASIC expectations, a pure collapse in smartphone demand may "instead validate" the market's view of its diversification, with a share-price pullback that falls short of -50%
Largest risk: Scenario A (AI ASIC thesis failure), probability 35%, downside magnitude -60%.
VI. Valuation
6.1 Multi-Model Valuation (Based on FY2025 Actual Data)
Model 1: PE multiple method (close to semiconductor design peers)
FY2026 EPS consensus ~NT$77 (based on +16% YoY, reflecting AI ASIC growth + slight mobile growth)
Fair Forward PE range 25-35x (referencing Qualcomm 14x, Broadcom 38x, Marvell 70x, taking a mid-to-high level)
Fair price range NT$1,925 - NT$2,695
Model 2: EV/Sales multiple method (closer to AI ASIC story stocks)
FY2026 expected revenue NT$646.0 billion (+8%)
Fair EV/Sales range 4-7x (referencing Qualcomm 4.5x and Broadcom 17x; MediaTek's AI business share is small, so a low range is used)
Fair EV range NT$2,584.0 billion - NT$4,522.0 billion -> plus net cash of ~NT$350.0 billion
Fair price range NT$1,840 - NT$3,059
Model 3: DCF (10-year model + WACC 9%)
FY2026-2030 revenue CAGR 7-10% (stable mobile business, AI ASIC breakout)
2026-2028 operating margin range 17-19%
Perpetual growth rate 2.5%
Present value of about NT$2,200 - NT$3,100
6.2 Three Valuation Tiers (Composite)
| Tier | Price (NT$) | Implied PE | Implied EV/Sales | Meaning |
|---|---|---|---|---|
| Conservative intrinsic value | 1,800 - 2,500 | 27-37x | 4.5-6x | Mobile + smart edge + limited AI ASIC realized |
| Fair intrinsic value | 2,500 - 3,400 | 37-50x | 6-8x | AI ASIC business validated but not hyperscale |
| Optimistic intrinsic value | 3,500 - 4,800 | 50-70x | 8-11x | AI ASIC shares the market with Broadcom, annual growth 20%+ |
Current price NT$4,070: At the lower end of the optimistic intrinsic value range, already embedding expectations for a major AI ASIC breakout in 2027-2028, with no clear margin of safety.
Fair buy price range NT$1,800-2,500 (upper end of conservative tier NT$2,500): The current price carries a 63% premium to the upper end of the fair buy range, meaning valuation is already significantly stretched.
6.3 Sell-Side Consensus Comparison
24 sell-side institutions (June 2026 data)
Average 12-month target price NT$3,327-4,131 (with a median version of NT$3,874 as well)
"Strong Buy" consensus (22 Buy / 0 Sell / 2 Hold)
The implied PE embedded in sell-side consensus is about 50-52x (based on FY2026 EPS of NT$77), far above MediaTek's own 10-year average PE of 22x and five-year average PE of 38x.
VII. Risk List (Ranked by Probability x Severity)
【High x High】AI ASIC story fails: USD 2 billion target missed + no hyperscale order -> valuation drawdown -60%
【Medium x High】Mobile chip market share loss: Qualcomm/Samsung counterattack -> FY2027 revenue negative growth
【Medium x Medium】Arm price increases erode gross margin: v9 architecture license fees rise 30-50% -> gross margin compressed to 40%
【Low x Extremely High】Taiwan Strait geopolitical risk: Customer supply-chain relocation + constrained foundry capacity
【Medium x Medium】Smartphone market downturn: Global shipments -15%
【Medium x Medium】Product iteration failure: Dimensity 9500/9600 performance/power consumption below expectations
【Low x High】U.S. sanctions spillover: Indirect impact because some MediaTek customers are U.S. entities and GB10 involves NVIDIA
VIII. Investor-Type Fit
| Investor type | Fit | Reason |
|---|---|---|
| Buffett-style value | ❌ Not suitable | PE 65x and Forward PE 53x far exceed what moat depth (6/10) can support |
| Peter Lynch GARP | ❌ Not suitable | PEG > 4; "growth at a reasonable price" is clearly not met |
| Baillie Gifford growth | ⚠️ Marginal | Growth of 12% is far below Baillie's "25%+ annual growth" threshold; AI ASIC is the potential tenbagger angle |
| Value-trap hunter | ❌ Not suitable | Not cheap, with no room for neglect |
| Semiconductor cycle player | ⚠️ Cautious | The current cycle is already in the mid-to-late stage, and inventory restocking is largely complete |
| AI theme speculator | ✅ Suitable | The AI ASIC story + NVIDIA cooperation endorsement is the only current valuation support |
| Dividend income | ❌ Not suitable | Yield is only 1.24%, below TSMC and passive indices |
Conclusion: At the current price, MediaTek is suitable only for AI theme speculators, who must be prepared to absorb a -60% drawdown.
IX. Key Watchpoints
Q2/Q3 2026 earnings: Whether AI ASIC revenue can reach USD 500-800 million (cumulative for the first half), determining the feasibility of the full-year USD 2 billion target
Hyperscale cloud vendor orders: Whether any AWS/Google/Meta/Microsoft/ByteDance-level AI ASIC customer is announced in 2026-2027
Dimensity 9500 launch event (expected Q3 2026): Performance, energy efficiency, and flagship customer model list
NVIDIA GB10 mass production: Actual Project DIGITS shipments + whether follow-on GB20/30 chips emerge
Arm license renewal: MediaTek's current Arm license expires in 2027, so renewal fee changes matter
TSMC N2 process schedule: Whether MediaTek becomes an early adopter of N2 in H2 2026, affecting next-generation flagship chip performance and cost
Share-price pullback below NT$2,500: Reaches the upper end of the fair buy tier, allowing a reassessment of entry timing
X. Key Numbers Quick Memory Card
Current price: NT$4,070 (2026-06-08 close, -5.35%)
Market cap: NT$6.50 trillion ≈ USD 216.5 billion
52-week range: NT$1,130 - NT$4,970 (up 200.8% over one year)
TTM PE: 64.84x
Forward PE: 52.65x
Dividend yield: 1.24% (annual dividend NT$53.50)
FY2025 revenue: NT$596.0 billion (+12.3%)
FY2025 net income: NT$105.3 billion (-1.0%)
FY2025 gross margin: 47.50% (vs FY24 49.64%)
FY2025 operating margin: 17.36% (vs FY24 19.30%)
FY2025 EPS: NT$66.03 diluted
Q1 2026 revenue: NT$149.2 billion (-2.7% YoY)
Q1 2026 gross margin: 46.3%
Q1 2026 operating margin: 15.8% (vs Q1 2025 20%)
2026 AI ASIC target: USD 2 billion (doubled from USD 1 billion)
Mobile chip share: 49% (Q1 2026 data, YoY -15%)
R&D investment: NT$148.3 billion (24.88% of revenue)
Net cash: About NT$350.0 billion (estimate)
Payout ratio: ~81%
Founder ownership: Ming-Kai Tsai and spouse 5.5%
Largest single shareholder: Singapore GIC 4.46%
Sell-side consensus: 24 analysts, 22 Buy, 0 Sell, 2 Hold, average target price NT$3,874
Conclusion
As the world's second-largest fabless chip design company, MediaTek is attempting a 2025-2026 transition from a "cyclical mobile chip vendor" to an "AI computing supplier" through a dual-track strategy of mobile-chip premiumization (Dimensity 9400/9500) and AI ASICs (NVIDIA GB10, NVLink Fusion). Fundamentally, FY2025 revenue rose 12.3%, net income was flat, and Q1 2026 revenue declined with both gross margin and operating margin continuing to fall, reflecting an awkward transition phase in which the core mobile business is under pressure while AI ASICs have not yet scaled. On valuation, TTM PE of 64.84x and Forward PE of 52.65x are 1.8x and 1.7x the industry median, respectively, already pulling forward expectations for a major AI ASIC breakout in 2027-2028. The current price of NT$4,070 is 20% above the upper end of this report's fair intrinsic value range of NT$3,400, with no margin of safety, and the rating is "Watch." The key inflection points are Q2/Q3 2026 earnings disclosure of actual AI ASIC progress and whether hyperscale cloud vendor orders are announced. The recommended fair buy price range is NT$1,800-2,500, requiring a 38-56% share-price pullback for downside entry room.
This report is based on public information and does not constitute investment advice. Markets carry risk; invest with caution.
Full report
Sign in to read the full report
Sign up free to unlock the full text, the Baillie growth scorecard, and full-text search.
Log in / Sign up free