|
End-of-day quote
Shanghai S.E.
2026-09-10
|
5-day change | 1st Jan Change | ||
| 380.64 CNY | -0.32% |
|
-0.67% | +77.66% |
Company Valuation: GigaDevice Semiconductor Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 117,369 | 68,350 | 61,615 | 71,115 | 149,282 | 268,014 | - | - |
| Change | - | -41.76% | -9.85% | 15.42% | 109.92% | 79.54% | - | - |
| Enterprise Value (EV) 1 | 110,803 | 61,510 | 54,391 | 62,938 | 140,350 | 246,938 | 229,621 | 212,881 |
| Change | - | -44.49% | -11.57% | 15.71% | 123% | 75.94% | -7.01% | -7.29% |
| P/E | 49.8x | 33.2x | 385x | 64.3x | 86.7x | 18.2x | 21.2x | 22.5x |
| PBR | 8.71x | 4.5x | 4.05x | 4.3x | 7.53x | 8.38x | 5.15x | 4.24x |
| PEG | - | -2.7x | -4.2x | 0x | 1.8x | 0x | -1.5x | -4.02x |
| Capitalization / Revenue | 13.8x | 8.41x | 10.7x | 9.67x | 16.2x | 9.75x | 7.74x | 7.14x |
| EV / Revenue | 13x | 7.57x | 9.44x | 8.56x | 15.2x | 8.98x | 6.63x | 5.67x |
| EV / EBITDA | 43.2x | 24x | 70.4x | 50.5x | 75.5x | 23.3x | 21.4x | 17.6x |
| EV / EBIT | 48.1x | 27.7x | 454x | 56.3x | 81.8x | 23.2x | 18.6x | 17.5x |
| EV / FCF | 67.6x | 154x | 64.9x | 40.3x | 128x | 29.1x | 41.1x | 27.8x |
| FCF Yield | 1.48% | 0.65% | 1.54% | 2.48% | 0.78% | 3.43% | 2.43% | 3.6% |
| Dividend per Share 2 | 1.06 | 0.62 | - | 0.34 | 0.75 | 2.892 | 3.611 | 3.918 |
| Rate of return | 0.6% | 0.61% | - | 0.32% | 0.35% | 0.76% | 0.95% | 1.03% |
| EPS 2 | 3.53 | 3.09 | 0.24 | 1.66 | 2.47 | 20.88 | 17.95 | 16.95 |
| Distribution rate | 30% | 20.1% | - | 20.5% | 30.4% | 13.9% | 20.1% | 23.1% |
| Net sales 1 | 8,510 | 8,130 | 5,761 | 7,356 | 9,203 | 27,500 | 34,637 | 37,561 |
| EBITDA 1 | 2,567 | 2,560 | 772.3 | 1,247 | 1,860 | 10,603 | 10,743 | 12,101 |
| EBIT 1 | 2,305 | 2,222 | 119.8 | 1,117 | 1,716 | 10,661 | 12,375 | 12,199 |
| Net income 1 | 2,337 | 2,053 | 161.1 | 1,103 | 1,648 | 14,493 | 12,860 | 11,731 |
| Net Debt 1 | -6,566 | -6,840 | -7,224 | -8,177 | -8,932 | -21,076 | -38,393 | -55,132 |
| Reference price 2 | 175.85 | 102.47 | 92.39 | 106.80 | 214.25 | 380.64 | 380.64 | 380.64 |
| Nbr of stocks (in thousands) | 667,436 | 667,025 | 666,906 | 665,872 | 696,765 | 701,745 | - | - |
| Announcement Date | 3/11/22 | 4/27/23 | 4/19/24 | 4/25/25 | 3/30/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.29x | 9.01x | 23.38x | 0.66% | 40.08B | |
| 59.95x | 29.29x | 65.04x | 0.51% | 35.62B | |
| 8.19x | 2.87x | 6.18x | 1.15% | 23.09B | |
| 5.13x | 1.39x | 3.76x | 5.99% | 14.64B | |
| 23.85x | - | - | - | 9.91B | |
| 35.04x | - | - | - | 9.51B | |
| 3.22x | - | - | - | 3.94B | |
| 28.69x | 1.68x | 11.91x | - | 2.62B | |
| Average | 22.80x | 8.85x | 22.05x | 2.08% | 17.42B | |
| Weighted average by Cap. | 27.19x | 12.89x | 30.01x | 1.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 603986 Stock
- Valuation GigaDevice Semiconductor Inc.
Select your edition
All financial news and data tailored to specific country editions
