Valuation Gold Circuit Electronics Ltd.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 09/07/2026			5-day change	1st Jan Change
1,075.00 ^TWD	-6.52%		-17.62%	+56.48%

07-07	Gold Circuit Electronics to Redeem Convertible Bonds Early in August	MT
06-16	Gold Circuit Unit Awards Plant Construction Project Worth 187.5 Million Yuan	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	41,098	37,975	106,098	117,535	334,355	543,281	-	-
Change	-	-7.6%	179.39%	10.78%	184.47%	62.49%	-	-
Enterprise Value (EV) ¹	41,749	37,530	103,432	115,604	333,875	565,355	565,503	556,712
Change	-	-10.11%	175.6%	11.77%	188.81%	69.33%	0.03%	-1.55%
P/E	14.1x	9.89x	30.1x	20.9x	35.3x	38.8x	20.6x	15.7x
PBR	3.6x	2.95x	6.44x	5.51x	10.1x	12x	8.31x	5.6x
PEG	-	0.2x	-1.7x	0.4x	0.5x	0.9x	0.2x	0.5x
Capitalization / Revenue	1.54x	1.16x	3.53x	3.02x	5.57x	5.58x	3.67x	2.79x
EV / Revenue	1.57x	1.14x	3.44x	2.97x	5.56x	5.81x	3.82x	2.85x
EV / EBITDA	8.52x	5.43x	16.9x	12.6x	21.7x	19x	10.9x	7.84x
EV / EBIT	10.1x	6.22x	20.1x	14.3x	23.8x	20.3x	11.8x	8.3x
EV / FCF	26.7x	12.2x	28x	234x	-74.6x	-159x	1,145x	24.2x
FCF Yield	3.75%	8.22%	3.57%	0.43%	-1.34%	-0.63%	0.09%	4.13%
Dividend per Share ²	2.444	-	3.5	6	10	12.66	24.08	37.61
Rate of return	2.89%	-	1.61%	2.48%	1.46%	1.18%	2.24%	3.5%
EPS ²	5.978	8.78	7.25	11.54	19.47	27.7	52.07	68.58
Distribution rate	40.9%	-	48.3%	52%	51.4%	45.7%	46.2%	54.8%
Net sales ¹	26,607	32,785	30,044	38,952	60,004	97,294	147,928	195,032
EBITDA ¹	4,898	6,911	6,103	9,156	15,359	29,698	51,731	70,967
EBIT ¹	4,123	6,037	5,136	8,067	14,043	27,825	47,831	67,055
Net income ¹	2,927	4,568	3,529	5,616	9,607	18,257	28,127	34,790
Net Debt ¹	651.3	-445.5	-2,666	-1,931	-479.7	22,074	22,222	13,431
Reference price ²	84.44	86.80	218.00	241.50	687.00	1,075.00	1,075.00	1,075.00
Nbr of stocks (in thousands)	486,688	437,504	486,688	486,689	486,688	505,378	-	-
Announcement Date	21/3/22	15/3/23	15/3/24	13/3/25	12/3/26	-	-	-

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GOLD CIRCUIT ELECTRONICS LTD.	38.81x	5.81x	19.04x	1.18%	16.93B
MEDIATEK INC.	59.1x	9.37x	47.56x	1.35%	195B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	77.09x	11.43x	21.93x	-.--%	122B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	64.77x	-	-	0.16%	65.14B
ELITE MATERIAL CO., LTD.	53.62x	10.94x	40.69x	0.87%	59.12B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	10103.89x	95.88x	1681.37x	-	53.66B
SHENNAN CIRCUITS CO., LTD.	56.63x	9.37x	38.35x	0.77%	42.8B
UNIMICRON TECHNOLOGY CORP.	56.52x	7.54x	30.15x	0.72%	43.3B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	28.39x	7.8x	21.46x	1.17%	38.23B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	39.06x	8.94x	29.04x	0.52%	36.74B
Average	1,057.79x	18.56x	214.40x	0.75%	67.34B
Weighted average by Cap.	859.14x	17.21x	180.42x	0.76%