MediaTek Inc.

TWSE:2454 주식 리포트

시가총액: NT$5.7t

MediaTek 향후 성장

Future 기준 점검 6/6

MediaTek (는) 각각 연간 29.8% 및 24.7% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 29.5% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 46.7% 로 예상됩니다.

핵심 정보

29.8%

이익 성장률

29.49%

EPS 성장률

Semiconductor 이익 성장25.9%
매출 성장률24.7%
향후 자기자본이익률46.65%
애널리스트 커버리지

Good

마지막 업데이트21 May 2026

최근 향후 성장 업데이트

Recent updates

내러티브 업데이트 • Apr 29

2454: Edge AI And Data Center Hype Will Eventually Disappoint

Analysts have adjusted their fair value estimate for MediaTek from NT$2,085.62 to NT$2,294.74. The revision reflects updated views on revenue growth, profit margin and forward P/E assumptions.
내러티브 업데이트 • Apr 13

2454: Edge AI And Data Center Solutions Will Drive Future Upside Potential

Analysts have slightly reduced their fair value estimate for MediaTek from NT$2,099.16 to NT$2,085.62, citing updated views on discount rates, revenue growth, profit margins, and future P/E assumptions. What's in the News MediaTek, Microsoft Research and partners introduced an Active MicroLED Cable design for data centers that targets lower power use, copper-like reliability and extended reach, with a path to 800 Gbps and higher within standard optical form factors (Client Announcements).
내러티브 업데이트 • Mar 29

2454: Edge AI And Data Center Chips Will Support Future Upside Potential

Analysts have modestly adjusted their fair value estimate for MediaTek to NT$2,099 from NT$2,077, reflecting updated assumptions on revenue growth, profit margins, and future P/E levels. What's in the News MediaTek, Microsoft Research, and partners revealed a next generation Active MicroLED Cable design that targets lower power use, longer reach, and copper like reliability for data center interconnects, using hundreds of low speed MicroLED channels instead of traditional laser links (Key Developments).
내러티브 업데이트 • Mar 12

2454: Edge AI And Automotive Chips Will Support Future Upside Potential

Analysts have kept their fair value estimate for MediaTek steady at around NT$2,076, while slightly adjusting inputs such as the discount rate and assumed future P/E to reflect updated views on risk and long term earnings potential. What's in the News MediaTek, MiTwell and RGo Robotics introduced a visual real time localization solution for warehouses, logistics and industrial sites, using the Genio 720 edge AI platform to turn forklifts, robots, drones and other machines into perception enabled agents that share data across facilities (Key Developments).
내러티브 업데이트 • Feb 25

2454: AI And Automotive Chip Advances Will Drive Future Upside Potential

Analysts kept their fair value estimate for MediaTek broadly unchanged at around NT$2,076.95, with only small tweaks to assumptions for discount rate, long term revenue growth, profit margin, and future P/E informing a largely steady view on the company. What's in the News MediaTek introduced its Dimensity 9500s flagship mobile chipset, built on a 3nm process with an All Big Core CPU architecture, Immortalis-G925 GPU and an NPU tuned for generative AI and multi-modal models.
내러티브 업데이트 • Feb 10

2454: AI And Automotive Chip Expansion Will Drive Future Upside Potential

Analysts have raised their fair value estimate for MediaTek from $1,674.90 to $2,076.95, reflecting higher assumed revenue growth and a richer future P/E multiple, partly offset by a lower profit margin outlook and a slightly reduced discount rate. What's in the News MediaTek introduced its Dimensity 9500s and Dimensity 8500 chipsets, targeting flagship and premium smartphones with a focus on performance, power efficiency, AI features, imaging, gaming, and wireless connectivity, including a 3nm process and All Big Core CPU designs (Key Developments).
내러티브 업데이트 • Jan 26

2454: AI And Automotive Partnerships Will Support Balanced Future Return Potential

Analysts have raised their fair value estimate for MediaTek to NT$1,674.90 from NT$1,584.51, citing slightly stronger assumptions around revenue growth, profit margins and future P/E multiples. What's in the News MediaTek introduced its Dimensity 9500s flagship SoC, built on a 3nm process with an All Big Core CPU architecture.
새로운 내러티브 • Jan 26

AI And Automotive Catalysts Will Drive A Powerful Multi Year Upswing

Catalysts About MediaTek MediaTek designs and supplies semiconductor solutions for smartphones, edge devices, automotive systems and data center customers. What are the underlying business or industry changes driving this perspective?
내러티브 업데이트 • Jan 10

2454: Automotive And AI Partnerships Will Drive Future Upside Potential

Analysts have nudged their price target on MediaTek higher to reflect modestly adjusted assumptions around discount rate, revenue growth, profit margin and future P/E, which together suggest a slightly different balance of risk and return than before. What's in the News MediaTek is working with DENSO on a custom automotive SoC for Advanced Driver Assistance Systems and cockpit systems, targeting ISO 26262 ASIL-B/D functional safety, AEC-Q100 qualification, and support for multi sensor fusion across camera, radar, and lidar (Key Developments).
내러티브 업데이트 • Dec 26

2454: AI Platform Partnerships Will Drive Future Upside Potential

Analysts have slightly increased their price target on MediaTek, citing modest improvements in projected fair value to $1,584.51, along with incremental upgrades to long term growth, profitability, and valuation assumptions. What's in the News Kynetics forms a strategic partnership with MediaTek to deliver customized Android deployments and long term support for Genio platforms, accelerating development and deployment for industrial and consumer applications (Key Developments) MediaTek collaborates with NVIDIA on the GB10 Grace Blackwell Superchip for DGX Spark, a desktop AI supercomputer enabling developers to fine tune and deploy large AI models with up to 1 PFLOP of performance (Key Developments) MediaTek and Airoha unveil a new AI Fiber Gateway platform at Network X 2025, combining Wi Fi 7 and XGS PON to boost network efficiency by over 30 percent and cut recovery times by 40 percent for telecom operators (Key Developments) Valuation Changes The fair value estimate has risen slightly to NT$1,584.51 from NT$1,576.25, reflecting a modest upward revision in intrinsic valuation.
내러티브 업데이트 • Dec 12

2454: AI Platform Partnerships Will Drive Long-Term Upside Potential

Analysts have nudged their price target for MediaTek higher, lifting fair value by roughly 1 percent to about $1,576, citing slightly stronger long term revenue growth expectations and modestly lower discount rates that together outweigh a small downward tweak to projected profit margins. What's in the News Kynetics formed a strategic partnership with MediaTek to deliver custom Android deployments for Genio platforms, promising faster development cycles, long term support, and enhanced security for industrial and consumer devices (client announcement).
내러티브 업데이트 • Nov 28

2454: Next-Gen AI Platform Collaboration Will Drive Long-Term Upside Potential

Analysts have raised their price target for MediaTek from $1,547.72 to $1,565.22. They cite expectations of stronger revenue growth and slightly improved profit margins as factors driving future performance.
내러티브 업데이트 • Nov 14

2454: AI Partnerships And Platform Launches Will Drive Future Opportunity

Analysts have revised their fair value estimate for MediaTek downward, from NT$1,579.95 to NT$1,547.72, because of slight reductions in projected revenue growth and profit margin expectations. What's in the News MediaTek and NVIDIA are collaborating on the GB10 Grace Blackwell Superchip, powering the DGX Spark personal AI supercomputer for desktop developers.
내러티브 업데이트 • Oct 31

2454: AI Alliances And Next-Gen Connectivity Will Drive Stronger Performance Ahead

Analysts have slightly lowered their price target for MediaTek to $1,579.95 from $1,600.40. This reflects marginal adjustments in growth forecasts and profitability expectations.
내러티브 업데이트 • Oct 17

Edge AI SoCs And 5G Connectivity Will Transform Markets

Analysts have slightly lowered their price target for MediaTek from $1,620.85 to $1,600.40, citing modest adjustments to revenue growth and profit margin forecasts. What's in the News MediaTek partnered with NVIDIA to co-design the GB10 Grace Blackwell Superchip, which powers NVIDIA DGX Spark, a personal AI supercomputer for developers.
내러티브 업데이트 • Sep 23

Edge AI SoCs And 5G Connectivity Will Transform Markets

MediaTek’s consensus price target has seen a marginal downward revision to NT$1621, reflecting slightly lower future P/E and revenue growth forecasts. What's in the News MediaTek launched the Dimensity 9500, a flagship mobile platform featuring significant gains in performance, AI capabilities, gaming efficiency, and power management, with integrated support for advanced imaging, adaptive display, and next-generation connectivity technologies; devices using this chip are expected in Q4 2025.
내러티브 업데이트 • Sep 04

Edge AI SoCs And 5G Connectivity Will Transform Markets

With no major changes in key valuation metrics such as the discount rate and future P/E, MediaTek’s consensus analyst price target remained stable at NT$1645. What's in the News MediaTek forecasts Q3 2025 revenue between TWD 130.1-140 billion, representing a 7% to 13% sequential decline but a year-over-year range from -1% to +6%; in USD, revenue is expected at $4.49-4.83 billion, down 1% to 8% sequentially and up 10% to 18% year-over-year.
User avatar
새로운 내러티브 • Nov 07

Unleashing AI Innovation To Drive Growth In The Mobile, Cloud, And Automotive Sectors

MediaTek's edge AI SoC and strategic alliances enhance its market position, driving potential revenue growth through high-end mobile devices and AI applications.

이익 및 매출 성장 예측

TWSE:2454 - 애널리스트 향후 추정치 및 과거 재무 데이터 (TWD Millions)
날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수
12/31/20281,390,182293,962241,507301,04017
12/31/2027977,834195,422147,942193,19122
12/31/2026648,018105,13281,235123,63023
3/31/2026591,804100,148107,214131,713N/A
12/31/2025595,966105,319137,373162,793N/A
9/30/2025583,821106,183118,247142,958N/A
6/30/2025573,537106,309114,856140,002N/A
3/31/2025550,440104,176121,154144,274N/A
12/31/2024530,586106,387133,542156,055N/A
9/30/2024522,105108,260190,996212,905N/A
6/30/2024500,389101,391171,425191,646N/A
3/31/2024471,25391,641168,869188,438N/A
12/31/2023433,44676,979149,264166,091N/A
9/30/2023412,07869,804108,037123,589N/A
6/30/2023444,14282,281112,472127,883N/A
3/31/2023501,737101,75399,512116,705N/A
12/31/2022548,796118,141125,668144,583N/A
9/30/2022569,256129,70488,341110,286N/A
6/30/2022558,169127,03761,61986,704N/A
3/31/2022528,092119,11056,01779,280N/A
12/31/2021493,415111,42125,11147,095N/A
9/30/2021461,16696,11742,65460,969N/A
6/30/2021427,36681,08083,04497,131N/A
3/31/2021369,31660,77463,66576,177N/A
12/31/2020322,14640,91769,32079,558N/A
9/30/2020290,44932,49750,99160,535N/A
6/30/2020260,39926,11627,27735,888N/A
3/31/2020254,36325,34236,06742,846N/A
12/31/2019246,22223,033N/A42,606N/A
9/30/2019242,40520,830N/A31,721N/A
6/30/2019242,21120,698N/A28,629N/A
3/31/2019241,12521,647N/A23,696N/A
12/31/2018238,05720,760N/A20,343N/A
9/30/2018237,56926,798N/A28,379N/A
6/30/2018234,19025,161N/A31,227N/A
3/31/2018231,78820,150N/A20,869N/A
12/31/2017238,21624,333N/A21,348N/A
9/30/2017246,48819,218N/A13,818N/A
6/30/2017261,24021,908N/A10,040N/A
3/31/2017275,68926,040N/A23,406N/A
12/31/2016275,51223,701N/A32,548N/A
9/30/2016268,54923,083N/A41,502N/A
6/30/2016247,10823,245N/A38,990N/A
3/31/2016221,62523,096N/A25,334N/A
12/31/2015213,25525,958N/A23,376N/A
9/30/2015206,99531,923N/A15,616N/A
6/30/2015207,50537,268N/A26,700N/A

애널리스트 향후 성장 전망

수입 대 저축률: 2454 의 연간 예상 수익 증가율(29.8%)이 saving rate(1.3%)보다 높습니다.

수익 vs 시장: 2454 의 연간 수익(29.8%)이 TW 시장(26.3%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 수익: 2454 의 수입은 향후 3년 동안 상당히 증가할 것으로 예상됩니다.

수익 대 시장: 2454 의 수익(연간 24.7%)이 TW 시장(연간 18.8%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 매출: 2454 의 수익(연간 24.7%)은 연간 20%보다 빠르게 증가할 것으로 예상됩니다.

주당순이익 성장 예측

향후 자기자본이익률

미래 ROE: 2454의 자본 수익률은 3년 후 46.7%로 매우 높을 것으로 예상됩니다.

성장 기업 찾아보기

7D

1Y

7D

1Y

7D

1Y

기업 분석 및 재무 데이터 상태

데이터최종 업데이트 (UTC 시간)
기업 분석2026/05/22 08:42
종가2026/05/22 00:00
수익2026/03/31
연간 수익2025/12/31

데이터 소스

당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.

패키지데이터기간미국 소스 예시 *
기업 재무제표10년
  • 손익계산서
  • 현금흐름표
  • 대차대조표
분석가 컨센서스 추정치+3년
  • 재무 예측
  • 분석가 목표주가
시장 가격30년
  • 주가
  • 배당, 분할 및 기타 조치
지분 구조10년
  • 주요 주주
  • 내부자 거래
경영진10년
  • 리더십 팀
  • 이사회
주요 개발10년
  • 회사 공시

* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.

별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.

분석 모델 및 스노우플레이크

이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.

Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.

산업 및 섹터 지표

산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.

분석가 소스

MediaTek Inc.는 40명의 분석가가 다루고 있습니다. 이 중 23명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.

분석가기관
S. H. LinAletheia Analyst Network Limited
Stefan ChangAletheia Analyst Network Limited
Warren LauAletheia Analyst Network Limited