Valuation Gold Circuit Electronics Ltd.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
927.00 ^TWD	-7.76%		-13.77%	+34.93%

07-15	Gold Circuit Electronics Unit to Buy Land, Buildings in China for 170 Million Yuan	MT
07-07	Gold Circuit Electronics to Redeem Convertible Bonds Early in August	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	468,485	-	-
Change	-	-7.6%	179.39%	10.78%	184.47%	40.12%	-	-
Enterprise Value (EV) ¹	41,749	37,530	103,432	115,604	333,875	490,559	490,707	481,916
Change	-	-10.11%	175.6%	11.77%	188.81%	46.93%	0.03%	-1.79%
P/E	14.1x	9.89x	30.1x	20.9x	35.3x	33.5x	17.8x	13.5x
PBR	3.6x	2.95x	6.44x	5.51x	10.1x	10.3x	7.17x	4.83x
PEG	-	0.2x	-1.7x	0.4x	0.5x	0.8x	0.2x	0.4x
Capitalization / Revenue	1.54x	1.16x	3.53x	3.02x	5.57x	4.82x	3.17x	2.4x
EV / Revenue	1.57x	1.14x	3.44x	2.97x	5.56x	5.04x	3.32x	2.47x
EV / EBITDA	8.52x	5.43x	16.9x	12.6x	21.7x	16.5x	9.49x	6.79x
EV / EBIT	10.1x	6.22x	20.1x	14.3x	23.8x	17.6x	10.3x	7.19x
EV / FCF	26.7x	12.2x	28x	234x	-74.6x	-138x	993x	20.9x
FCF Yield	3.75%	8.22%	3.57%	0.43%	-1.34%	-0.73%	0.1%	4.77%
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%	1.37%	2.6%	4.06%
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	927.00	927.00	927.00
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.	33.47x	5.04x	16.52x	1.37%	14.46B
MEDIATEK INC.	50.74x	8x	40.6x	1.57%	166B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	65.52x	9.87x	18.94x	-.--%	104B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	64.67x	-	-	0.16%	65.06B
ELITE MATERIAL CO., LTD.	45.52x	9.18x	33.9x	1.05%	49.7B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8666.33x	82.06x	2604.91x	-	46.04B
UNIMICRON TECHNOLOGY CORP.	51.29x	7.05x	28.17x	0.81%	40.19B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	37.93x	8.78x	28.9x	0.52%	36.28B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	25.71x	6.95x	19.44x	1.32%	34.1B
SHENNAN CIRCUITS CO., LTD.	44.04x	7.34x	29.9x	1%	33.56B
Average	908.52x	16.03x	313.47x	0.87%	58.99B
Weighted average by Cap.	723.90x	14.77x	256.13x	0.87%