Valuation Genesys Logic, Inc.

Stocks

End-of-day quote Taipei Exchange 2026-08-25			5-day change	1st Jan Change
97.30 ^TWD	+0.83%		+7.40%	+3.95%

08-14	Genesys Logic, Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	Genesys Logic, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,554	18,191	7,945	10,834	15,053	8,529
Change	-	177.55%	-56.33%	36.36%	38.95%	-43.34%
Enterprise Value (EV) ¹	6,491	18,203	8,210	10,601	14,497	8,013
Change	-	180.44%	-54.9%	29.12%	36.74%	-44.72%
P/E	20x	31.8x	19.5x	112x	50.4x	17.3x
PBR	4.18x	9.66x	4.1x	5.96x	7.55x	3.73x
PEG	-	0.4x	-0.7x	-1.5x	0x	0.3x
Capitalization / Revenue	2.54x	5.61x	2.45x	4.31x	4.74x	2.1x
EV / Revenue	2.52x	5.61x	2.53x	4.21x	4.56x	1.98x
EV / EBITDA	14.3x	23.7x	15.7x	55x	36.8x	10.8x
EV / EBIT	17.1x	26.6x	18.7x	96.1x	46.9x	12.3x
EV / FCF	-41.9x	314x	-526x	14.6x	34.9x	36.6x
FCF Yield	-2.38%	0.32%	-0.19%	6.84%	2.86%	2.73%
Dividend per Share ²	3	4.5	2.5	1.8	2.997	4.5
Rate of return	4.13%	2.23%	2.84%	1.5%	1.81%	4.81%
EPS ²	3.63	6.34	4.524	1.07	3.294	5.417
Distribution rate	82.6%	71%	55.3%	168%	91%	83.1%
Net sales ¹	2,576	3,244	3,244	2,516	3,179	4,056
EBITDA ¹	453.5	768.8	522.6	192.8	393.5	744
EBIT ¹	380	683.3	439.5	110.3	309.1	650.2
Net income ¹	330.9	575.4	415.2	96.64	304.5	509.8
Net Debt ¹	-63.2	12.03	265.6	-232.1	-556.2	-516.2
Reference price ²	72.60	201.50	88.00	120.00	166.00	93.60
Nbr of stocks (in thousands)	90,279	90,279	90,279	90,279	90,680	91,127
Announcement Date	3/31/21	3/28/22	3/29/23	3/14/24	3/17/25	3/16/26

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.($)
GENESYS LOGIC, INC.	-	-	-	-	278M
MEDIATEK INC.	54.36x	8.7x	43.79x	1.5%	187B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	51.7x	8.82x	15.66x	-.--%	97.53B
ELITE MATERIAL CO., LTD.	48.34x	10.31x	35.9x	1.14%	62.84B
UNIMICRON TECHNOLOGY CORP.	54.17x	9.53x	34.32x	0.88%	56.31B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	40.34x	-	-	0.2%	51.75B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	7280.56x	68.74x	2182.02x	-	39.01B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.08x	7.18x	20.11x	1.3%	35B
SHENNAN CIRCUITS CO., LTD.	45x	7.51x	30.48x	0.97%	34.56B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	31.04x	7.36x	24.13x	0.7%	32.72B
Average	847.95x	16.02x	298.30x	0.84%	59.69B
Weighted average by Cap.	521.03x	13.04x	186.40x	0.92%