Saturday 17 October 2026 Export SIMO’s income statement to Excel — free account

Silicon Motion Technology Corporation

Silicon Motion Technology Corporation’s revenue for fiscal 2025 (year ended December 2025) was $885.6 million, up 10.2% from fiscal 2024. In the quarter to June 2026, revenue grew 127.0%, EPS grew 718.4% and free cash flow fell 117.9%, each against the same quarter a year earlier. Dividend growth for three consecutive years.

211.30 7.09 −3.25%

Follow SIMO

Alert me

Market cap: $7.4B
P/E: 24.6×
Fwd P/E: 29.6×
Dividend yield: 0.95%
F-score: 6/9
Altman Z: 6.87
Beneish M: n/a
Dividend safety: 48/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 1.93

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	1	2	—	—	—	—

Insider Ownership 0.67%

Capital & Financial Ratios $m

Market Cap 7,410.00

Revenue 1,313.57

Net Income 289.77

Free Cash Flow (120.45)

Net Debt (74.37)

Current Ratio 2.52

Debt/Equity 0.00

P/E ratio 24.63

Fwd P/E 29.60

P/S ratio 5.45

P/B ratio 6.84

Past 5Y EPS Growth 9.81%

This Y EPS Growth 215.18%

Next Y EPS Growth 37.19%

Next Y revenue growth 111.60%

Next 5Y EPS Growth 77.47%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 70.70%

10-year low 10-year high

P/S against its own 10 years 95.69%

10-year low 10-year high

P/B against its own 10 years 95.69%

10-year low 10-year high

EV/Sales against its own 10 years 95.69%

10-year low 10-year high

Dividends

Payout Ratio 0.23

Annual Dividend Rate 2.00

Annual Dividend Yield 0.95%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	1.95	0.50 0.50 0.50
2025	1.69	0.50 0.50 0.50 0.50
2024	2.00	0.50 0.50 0.50 0.50
2023	0.50	0.50
2022	1.50	0.50 0.50 0.50
2021	1.55	0.35 0.35 0.35 0.50
2020	1.40	0.35 0.35 0.35 0.35
2019	1.25	0.30 0.30 0.30 0.35
2018	1.20	0.30 0.30 0.30 0.30
2017	0.90	0.20 0.20 0.20 0.30
2016	0.65	0.15 0.15 0.15 0.20

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	314	276	202	74
Receivables	—	—	—	—
Inventory	217	199	422	673
Other	50	55	71	104
	793	795	943	1,216

	2023	2024	2025	Q'26
Payables	—	—	—	—
ST’ Debt	—	—	—	—
Other	3	6	6	14
	213	200	340	482

Compound Annual Growth %

	10y	5y	3y
Sales	9.38%	10.42%	(2.17%)
Cash Flow	(0.72%)	(12.14%)	(9.90%)
Earnings	7.37%	8.99%	(10.75%)
Book Value	9.20%	8.29%	4.28%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	342	451	—	—	—
’25	166	199	242	278	886
’24	189	211	212	191	804
’23	124	140	172	202	639
’22	242	252	251	201	946
’21	182	221	254	264	922
’20	133	137	126	144	540

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(31)	(64)	—	—	—
’25	50	(17)	27	1	61
’24	8	14	62	(6)	77
’23	7	36	65	41	149
’22	(2)	3	43	40	84
’21	17	60	29	69	175
’20	40	26	30	22	117

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(49)	(72)	—	—	—
’25	39	(33)	7	(6)	6
’24	(3)	14	39	(17)	33
’23	(7)	26	48	32	99
’22	(14)	(2)	34	7	51
’21	14	55	21	60	150
’20	33	22	28	15	98

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	1.97	3.99	—	—	—
’25	0.58	0.49	1.16	1.41	3.64
’24	0.48	0.91	0.62	0.68	2.69
’23	0.30	0.33	0.32	0.63	1.58
’22	1.60	1.55	1.29	0.71	5.17
’21	0.98	1.42	1.58	1.73	5.71
’20	0.74	0.80	0.70	0.04	2.28

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	27.35	37.37	31.73	30.86	26.72	46.54	51.82	49.50	50.50	37.21	Analyst estimates 2026–2028 Powerpack
	High	56.25	55.68	61.85	50.87	53.04	96.73	98.65	95.33	85.87	106.60
People
People	Employees	1,122	1,250	1,307	1,250	1,323	1,434	1,643	1,546	1,819	2,009
	Revenue/emp, $m	0.50	0.42	0.41	0.37	0.41	0.64	0.58	0.41	0.44	0.44
Income, $m
Income, $m	Revenue	556	523	530	457	540	922	946	639	804	886
	Gross margin, %	49.38	47.99	49.18	48.59	48.22	49.97	49.25	42.31	45.89	48.27
	EBT	139	99	110	72	86	247	213	61	107	140
	EBT margin, %	24.93	18.91	20.71	15.76	15.86	26.82	22.47	9.55	13.37	15.82
	Net income	111	75	98	64	80	200	173	53	89	123
	Depreciation	12	13	15	13	14	17	19	22	25	30
Per share, $
Per share, $	Revenue	15.79	14.67	14.72	13.00	15.48	26.46	28.44	19.16	23.89	26.38
	Earnings	3.15	2.10	2.78	1.83	2.28	5.74	5.19	1.59	2.70	3.65
	Cash flow	3.56	2.91	3.00	2.21	3.36	5.01	2.52	4.47	2.29	1.83
	Capex	(0.35)	(0.33)	(2.08)	(0.31)	(0.56)	(0.71)	(0.99)	(1.51)	(1.32)	(1.64)
	Free cash flow	3.22	2.58	0.93	1.90	2.80	4.31	1.53	2.96	0.97	0.19
	Book value	12.57	13.85	14.77	15.26	16.00	18.87	22.03	22.03	22.96	24.74
	Shares, m	35	36	36	35	35	35	33	33	34	34
Valuation, ×
Valuation, ×	P/E	14.24	26.30	12.41	27.71	21.12	16.56	12.39	37.51	20.02	25.33
	P/S	2.84	3.77	2.34	3.90	3.11	3.59	2.26	3.11	2.26	3.51
	P/B	3.57	3.99	2.34	3.32	3.01	5.04	2.91	2.71	2.35	3.75
	EV/Sales	2.34	3.07	1.80	3.19	2.48	3.20	2.01	2.62	1.92	3.29
	EV/FCF	8.37	6.47	3.39	21.88	13.67	19.67	73.70	16.96	47.10	462.42
Cash, $m
Cash, $m	Operating cash flow	126	104	108	78	117	175	84	149	77	61
	Capex	(12)	(12)	(75)	(11)	(20)	(25)	(33)	(50)	(44)	(55)
	Free cash flow	113	92	33	67	98	150	51	99	33	6
Balance, $m
Balance, $m	Working capital	331	392	385	434	459	537	604	580	595	604
	Total debt	0	0	—	3	4	3	3	—	—	—
	Net debt	(277)	(366)	(289)	(325)	(343)	(360)	(232)	(314)	(276)	(202)
	Shareholders’ equity	443	494	532	537	558	658	733	735	772	831
Returns, %
Returns, %	ROA	21.10	11.53	14.36	9.40	11.08	23.35	17.85	5.37	8.75	10.88
	ROIC	51.88	46.64	26.89	15.40	23.42	51.64	26.72	5.93	11.45	9.25
	ROE	28.18	16.00	19.11	12.05	14.57	32.91	24.82	7.21	11.84	15.30

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
RMBS Rambus, Inc.	$10.1B	39.5×	58.5×	+20.43% (above 0%: growing)	+14.81% (above 0%: growing)	−40.61% (below 0%: shrinking)	79.76%	35.07%	Compare
SIMO Silicon Motion Technology Corporation	$7.4B	24.6×	29.6×	+127.00% (above 0%: growing)	+718.37% (above 0%: growing)	−117.86% (below 0%: shrinking)	50.16%	22.42%
SLAB Silicon Laboratories, Inc.	$7.4B	— (loss-making)	— (loss-making)	+18.33% (above 0%: growing)	n/m	−608.05% (below 0%: shrinking)	61.65%	(4.67%)	Compare
MXL MaxLinear, Inc	$7.1B	— (loss-making)	— (loss-making)	+55.17% (above 0%: growing)	n/m	−46.59% (below 0%: shrinking)	57.84%	(2.48%)	Compare
ALGM Allegro MicroSystems, Inc.	$6.0B	395×	81.2×	+27.45% (above 0%: growing)	n/m	−72.61% (below 0%: shrinking)	48.45%	9.82%	Compare
PI Impinj, Inc.	$5.8B	— (loss-making)	— (loss-making)	+10.70% (above 0%: growing)	0.00%	+6.83% (above 0%: growing)	58.63%	9.69%	Compare
CRUS Cirrus Logic, Inc.	$5.4B	12.8×	21.4×	+12.88% (above 0%: growing)	+29.91% (above 0%: growing)	−57.11% (below 0%: shrinking)	52.61%	18.37%	Compare
SYNA Synaptics Incorporated	$4.7B	— (loss-making)	— (loss-making)	+8.91% (above 0%: growing)	n/m	+9.29% (above 0%: growing)	47.34%	(5.23%)	Compare
VSH Vishay Intertechnology, Inc.	$4.4B	134×	73.7×	+16.57% (above 0%: growing)	+1,318.92% (above 0%: growing)	+114.09% (above 0%: growing)	23.34%	6.02%	Compare
Median of peers	$5.9B	86.5×	66.1×	+17.45%	+22.36%	−43.60%	55.23%	7.86%

All 67 Semiconductors stocks →

Silicon Motion Technology Corporation (SIMO) key facts

Strength: Silicon Motion Technology Corporation’s revenue for fiscal 2025 (year ended December 2025) was $885.6 million, up 10.2% from fiscal 2024.
Strength: Net income was $122.6 million, or $3.65 per share (basic), a net margin of 13.9%.
Silicon Motion Technology Corporation (SIMO) is a Semiconductors company in the Technology sector, traded in the US as an ADR.
As of October 16, 2026, SIMO traded at $211.30, a market capitalization of $7.4 billion.
At that price the stock trades at 24.6× trailing-twelve-month earnings and 5.5× sales; its P/E is higher than 71% of its own readings over the past ten years.
Silicon Motion Technology Corporation pays an annual dividend of $2.00 per share, a yield of 0.95%, with a payout ratio of 23.5%.
Return on equity was 15.3% and debt-to-equity 0.00.
Its Piotroski F-score is 6 out of 9 and its Altman Z-score is 6.87 (safe zone) for fiscal 2025.