Valuation Gold Circuit Electronics Ltd.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-06-11			5-day change	1st Jan Change
1,345.00 ^TWD	-5.28%		-0.37%	+95.78%

05-14	Gold Circuit Electronics says to build factory for T$3.48 bln	RE
05-13	Gold Circuit Electronics Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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	679,733	-	-
Change	-	-7.6%	179.39%	10.78%	184.47%	103.3%	-	-
Enterprise Value (EV) ¹	41,749	37,530	103,432	115,604	333,875	691,405	701,955	693,163
Change	-	-10.11%	175.6%	11.77%	188.81%	107.08%	1.53%	-1.25%
P/E Ratio	14.1x	9.89x	30.1x	20.9x	35.3x	48.6x	25.8x	19.6x
PBR	3.6x	2.95x	6.44x	5.51x	10.1x	14.8x	9.91x	7x
PEG	-	0.2x	-1.7x	0.4x	0.5x	1.1x	0.3x	0.6x
Capitalization / Revenue	1.54x	1.16x	3.53x	3.02x	5.57x	6.99x	4.6x	3.49x
EV / Revenue	1.57x	1.14x	3.44x	2.97x	5.56x	7.11x	4.75x	3.55x
EV / EBITDA	8.52x	5.43x	16.9x	12.6x	21.7x	23.3x	13.6x	9.77x
EV / EBIT	10.1x	6.22x	20.1x	14.3x	23.8x	24.8x	14.7x	10.3x
EV / FCF	26.7x	12.2x	28x	234x	-74.6x	-194x	1,421x	30.1x
FCF Yield	3.75%	8.22%	3.57%	0.43%	-1.34%	-0.52%	0.07%	3.32%
Dividend per Share ²	2.444	-	3.5	6	10	13.2	24.08	37.61
Rate of return	2.89%	-	1.61%	2.48%	1.46%	0.98%	1.79%	2.8%
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%	47.6%	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	11,672	22,222	13,431
Reference price ²	84.44	86.80	218.00	241.50	687.00	1,345.00	1,345.00	1,345.00
Nbr of stocks (in thousands)	486,688	437,504	486,688	486,689	486,688	505,378	-	-
Announcement Date	3/21/22	3/15/23	3/15/24	3/13/25	3/12/26	-	-	-

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.	48.56x	7.11x	23.28x	0.98%	21.47B
MEDIATEK INC.	61.38x	9.74x	49.33x	1.3%	206B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	72.35x	8.96x	17.18x	-.--%	93.85B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	55.62x	-	-	0.18%	56.76B
ELITE MATERIAL CO., LTD.	56.72x	11.08x	41.9x	0.85%	57.67B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	32.67x	9.58x	27.39x	1.29%	47.23B
UNIMICRON TECHNOLOGY CORP.	59.69x	7.42x	29.33x	0.74%	42.85B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	7911.11x	75.24x	2365.72x	-	42.04B
SHENNAN CIRCUITS CO., LTD.	50.19x	8.36x	34.19x	0.89%	37.82B
AVARY HOLDING(SHENZHEN)CO., LIMITED	48.91x	5.35x	27.56x	0.97%	36.28B
Average	839.72x	15.87x	290.65x	0.8%	64.19B
Weighted average by Cap.	572.17x	13.81x	203.36x	0.85%