Valuation Gold Circuit Electronics Ltd.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 08/07/2026			5-day change	1st Jan Change
1,150.00 ^TWD	+1.32%		-4.17%	+67.39%

07-07	Gold Circuit Electronics to Redeem Convertible Bonds Early in August	MT
06-16	Gold Circuit Unit Awards Plant Construction Project Worth 187.5 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	581,184	-	-
Change	-	-7.6%	179.39%	10.78%	184.47%	73.82%	-	-
Enterprise Value (EV) ¹	41,749	37,530	103,432	115,604	333,875	603,258	603,406	594,615
Change	-	-10.11%	175.6%	11.77%	188.81%	80.68%	0.02%	-1.46%
P/E	14.1x	9.89x	30.1x	20.9x	35.3x	41.5x	22.1x	16.8x
PBR	3.6x	2.95x	6.44x	5.51x	10.1x	12.8x	8.89x	5.99x
PEG	-	0.2x	-1.7x	0.4x	0.5x	1x	0.3x	0.5x
Capitalization / Revenue	1.54x	1.16x	3.53x	3.02x	5.57x	5.97x	3.93x	2.98x
EV / Revenue	1.57x	1.14x	3.44x	2.97x	5.56x	6.2x	4.08x	3.05x
EV / EBITDA	8.52x	5.43x	16.9x	12.6x	21.7x	20.3x	11.7x	8.38x
EV / EBIT	10.1x	6.22x	20.1x	14.3x	23.8x	21.7x	12.6x	8.87x
EV / FCF	26.7x	12.2x	28x	234x	-74.6x	-169x	1,221x	25.8x
FCF Yield	3.75%	8.22%	3.57%	0.43%	-1.34%	-0.59%	0.08%	3.87%
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%	1.1%	2.09%	3.27%
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	1,150.00	1,150.00	1,150.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GOLD CIRCUIT ELECTRONICS LTD.	40.97x	6.12x	20.06x	1.12%	17.85B
MEDIATEK INC.	60.68x	9.63x	48.88x	1.32%	200B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	71.66x	9.36x	17.96x	-.--%	99.12B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	61.91x	-	-	0.16%	63.54B
ELITE MATERIAL CO., LTD.	52.86x	10.79x	40.12x	0.88%	58.2B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	9266.56x	87.99x	2788.08x	-	49.11B
UNIMICRON TECHNOLOGY CORP.	54.26x	7.23x	28.92x	0.75%	41.52B
SHENNAN CIRCUITS CO., LTD.	54.75x	9.12x	37.11x	0.81%	41.31B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	30.08x	7.8x	22.59x	1.12%	40.19B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	39.15x	8.96x	29.11x	0.52%	36.74B
Average	973.29x	17.45x	336.98x	0.74%	64.77B
Weighted average by Cap.	755.27x	15.81x	266.84x	0.79%