Valuation Gold Circuit Electronics Ltd.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
1,320.00 ^TWD	-1.86%		+0.38%	+92.14%

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	667,098	-	-
Change	-	-7.6%	179.39%	10.78%	184.47%	99.52%	-	-
Enterprise Value (EV) ¹	41,749	37,530	103,432	115,604	333,875	678,770	689,320	680,529
Change	-	-10.11%	175.6%	11.77%	188.81%	103.3%	1.55%	-1.28%
P/E Ratio	14.1x	9.89x	30.1x	20.9x	35.3x	47.7x	25.3x	19.2x
PBR	3.6x	2.95x	6.44x	5.51x	10.1x	14.5x	9.73x	6.87x
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	6.86x	4.51x	3.42x
EV / Revenue	1.57x	1.14x	3.44x	2.97x	5.56x	6.98x	4.66x	3.49x
EV / EBITDA	8.52x	5.43x	16.9x	12.6x	21.7x	22.9x	13.3x	9.59x
EV / EBIT	10.1x	6.22x	20.1x	14.3x	23.8x	24.4x	14.4x	10.1x
EV / FCF	26.7x	12.2x	28x	234x	-74.6x	-191x	1,395x	29.6x
FCF Yield	3.75%	8.22%	3.57%	0.43%	-1.34%	-0.52%	0.07%	3.38%
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%	1%	1.82%	2.85%
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	1,320.00	1,320.00	1,320.00
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.	47.65x	6.98x	22.86x	1%	21.1B
MEDIATEK INC.	62.81x	9.97x	50.52x	1.27%	211B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	70.73x	8.79x	16.85x	-.--%	91.89B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	57.35x	-	-	0.17%	58.6B
ELITE MATERIAL CO., LTD.	53.77x	10.5x	39.73x	0.9%	54.73B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	32.85x	9.62x	27.51x	1.28%	47.51B
UNIMICRON TECHNOLOGY CORP.	63.04x	7.84x	31.01x	0.7%	45.31B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	7721x	73.39x	2307.71x	-	41.09B
SHENNAN CIRCUITS CO., LTD.	50.64x	8.44x	34.5x	0.88%	38.2B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	37.94x	8.45x	29.93x	0.6%	35.6B
Average	819.78x	16.00x	284.51x	0.76%	64.5B
Weighted average by Cap.	545.70x	13.79x	195.72x	0.82%