Valuation Gold Circuit Electronics Ltd.

Stocks

End-of-day quote Taiwan S.E. 2026-08-13			5-day change	1st Jan Change
1,010.00 ^TWD	+1.00%		+2.54%	+47.02%

08-11	Gold Circuit Electronics Board OKs $100 Million Capital Increase in Unit	MT
07-15	Gold Circuit Electronics Unit to Buy Land, Buildings in China for 170 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	510,431	-	-
Change	-	-7.6%	179.39%	10.78%	184.47%	52.66%	-	-
Enterprise Value (EV) ¹	41,749	37,530	103,432	115,604	333,875	521,973	534,594	520,812
Change	-	-10.11%	175.6%	11.77%	188.81%	56.34%	2.42%	-2.58%
P/E	14.1x	9.89x	30.1x	20.9x	35.3x	26.1x	16.8x	11.6x
PBR	3.6x	2.95x	6.44x	5.51x	10.1x	10.7x	7.7x	4.97x
PEG	-	0.2x	-1.7x	0.4x	0.5x	0.3x	0.3x	0.3x
Capitalization / Revenue	1.54x	1.16x	3.53x	3.02x	5.57x	4.8x	3.23x	2.43x
EV / Revenue	1.57x	1.14x	3.44x	2.97x	5.56x	4.91x	3.38x	2.48x
EV / EBITDA	8.52x	5.43x	16.9x	12.6x	21.7x	16.4x	10.2x	7.09x
EV / EBIT	10.1x	6.22x	20.1x	14.3x	23.8x	17.5x	10.8x	7.38x
EV / FCF	26.7x	12.2x	28x	234x	-74.6x	-202x	1,032x	26x
FCF Yield	3.75%	8.22%	3.57%	0.43%	-1.34%	-0.49%	0.1%	3.85%
Dividend per Share ²	2.444	-	3.5	6	10	14.43	24.14	30.94
Rate of return	2.89%	-	1.61%	2.48%	1.46%	1.43%	2.39%	3.06%
EPS ²	5.978	8.78	7.25	11.54	19.47	38.69	59.95	86.88
Distribution rate	40.9%	-	48.3%	52%	51.4%	37.3%	40.3%	35.6%
Net sales ¹	26,607	32,785	30,044	38,952	60,004	106,327	157,936	209,626
EBITDA ¹	4,898	6,911	6,103	9,156	15,359	31,782	52,201	73,468
EBIT ¹	4,123	6,037	5,136	8,067	14,043	29,770	49,388	70,561
Net income ¹	2,927	4,568	3,529	5,616	9,607	20,967	32,966	44,330
Net Debt ¹	651.3	-445.5	-2,666	-1,931	-479.7	11,542	24,163	10,381
Reference price ²	84.44	86.80	218.00	241.50	687.00	1,010.00	1,010.00	1,010.00
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.	26.1x	4.91x	16.42x	1.43%	15.89B
MEDIATEK INC.	61.38x	9.88x	49.73x	1.32%	210B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	64.05x	9.5x	16.21x	-.--%	101B
ELITE MATERIAL CO., LTD.	49.65x	10.55x	36.89x	1.1%	63.48B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	54.03x	-	-	0.19%	54.62B
UNIMICRON TECHNOLOGY CORP.	45.99x	8.61x	30.38x	0.96%	51.07B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8300x	78.54x	2493.12x	-	44.31B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	28.88x	7.92x	22.17x	1.17%	38.44B
SHENNAN CIRCUITS CO., LTD.	49.88x	8.29x	33.64x	0.88%	38.17B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	35.81x	8.29x	27.3x	0.55%	34.43B
Average	871.57x	16.28x	302.87x	0.85%	65.1B
Weighted average by Cap.	614.81x	14.43x	217.61x	0.87%