Valuation Gold Circuit Electronics Ltd.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 29/07/2026			5-day change	1st Jan Change
729.00 ^TWD	-9.89%		-22.45%	+6.11%

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	368,420	-	-
Change	-	-7.6%	179.39%	10.78%	184.47%	10.19%	-	-
Enterprise Value (EV) ¹	41,749	37,530	103,432	115,604	333,875	390,494	390,642	381,851
Change	-	-10.11%	175.6%	11.77%	188.81%	16.96%	0.04%	-2.25%
P/E	14.1x	9.89x	30.1x	20.9x	35.3x	26.3x	14x	10.6x
PBR	3.6x	2.95x	6.44x	5.51x	10.1x	8.14x	5.64x	3.8x
PEG	-	0.2x	-1.7x	0.4x	0.5x	0.6x	0.2x	0.3x
Capitalization / Revenue	1.54x	1.16x	3.53x	3.02x	5.57x	3.79x	2.49x	1.89x
EV / Revenue	1.57x	1.14x	3.44x	2.97x	5.56x	4.01x	2.64x	1.96x
EV / EBITDA	8.52x	5.43x	16.9x	12.6x	21.7x	13.1x	7.55x	5.38x
EV / EBIT	10.1x	6.22x	20.1x	14.3x	23.8x	14x	8.17x	5.69x
EV / FCF	26.7x	12.2x	28x	234x	-74.6x	-110x	791x	16.6x
FCF Yield	3.75%	8.22%	3.57%	0.43%	-1.34%	-0.91%	0.13%	6.02%
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%	1.74%	3.3%	5.16%
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	729.00	729.00	729.00
Nbr of stocks (in thousands)	486,688	437,504	486,688	486,689	486,688	505,378	-	-
Announcement Date	21/03/22	15/03/23	15/03/24	13/03/25	12/03/26	-	-	-

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.	29.21x	4.43x	14.51x	1.57%	12.63B
MEDIATEK INC.	49.1x	7.8x	39.2x	1.61%	163B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	66.52x	9.86x	18.94x	-.--%	104B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	50.98x	-	-	0.2%	51.36B
ELITE MATERIAL CO., LTD.	43.57x	8.9x	33.01x	1.1%	48.81B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8356.11x	79.08x	2510.24x	-	44.45B
UNIMICRON TECHNOLOGY CORP.	47.73x	6.77x	26.3x	0.86%	38.71B
SHENNAN CIRCUITS CO., LTD.	41.94x	6.99x	28.48x	1.05%	32.01B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	31.38x	7.28x	23.96x	0.63%	30.06B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	22.37x	6.16x	17.24x	1.52%	29.81B
Average	873.89x	15.25x	301.32x	0.95%	55.57B
Weighted average by Cap.	713.22x	14.27x	247.71x	0.93%