Valuation Gold Circuit Electronics Ltd.

Stocks

End-of-day quote Taiwan S.E. 24/08/2026			5-day change	1st Jan Change
948.00 ^TWD	-1.76%		-6.14%	+37.99%

08-24	Gold Circuit Electronics' Thai Unit to Buy Equipment for Operations	MT
08-24	Gold Circuit Electronics' Unit to Acquire Operating Equipment Worth 1.58 Billion Baht	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	485,277	-	-
Change	-	-7.6%	179.39%	10.78%	184.47%	45.14%	-	-
Enterprise Value (EV) ¹	41,749	37,530	103,432	115,604	333,875	496,819	509,440	495,658
Change	-	-10.11%	175.6%	11.77%	188.81%	48.8%	2.54%	-2.71%
P/E	14.1x	9.89x	30.1x	20.9x	35.3x	24.5x	15.8x	10.9x
PBR	3.6x	2.95x	6.44x	5.51x	10.1x	10x	7.22x	4.67x
PEG	-	0.2x	-1.7x	0.4x	0.5x	0.2x	0.3x	0.2x
Capitalization / Revenue	1.54x	1.16x	3.53x	3.02x	5.57x	4.56x	3.07x	2.31x
EV / Revenue	1.57x	1.14x	3.44x	2.97x	5.56x	4.67x	3.23x	2.36x
EV / EBITDA	8.52x	5.43x	16.9x	12.6x	21.7x	15.6x	9.76x	6.75x
EV / EBIT	10.1x	6.22x	20.1x	14.3x	23.8x	16.7x	10.3x	7.02x
EV / FCF	26.7x	12.2x	28x	234x	-74.6x	-53.4x	2,205x	18.1x
FCF Yield	3.75%	8.22%	3.57%	0.43%	-1.34%	-1.87%	0.05%	5.51%
Dividend per Share ²	2.444	-	3.5	6	10	14.43	21.46	30.94
Rate of return	2.89%	-	1.61%	2.48%	1.46%	1.52%	2.26%	3.26%
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%	35.8%	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	948.00	948.00	948.00
Nbr of stocks (in thousands)	486,688	437,504	486,688	486,689	486,688	511,896	-	-
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.	24.5x	4.67x	15.63x	1.52%	15.24B
MEDIATEK INC.	54.69x	8.77x	44.15x	1.48%	189B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	50.88x	8.74x	15.51x	-.--%	96.9B
ELITE MATERIAL CO., LTD.	46.91x	10.01x	34.85x	1.17%	61.09B
UNIMICRON TECHNOLOGY CORP.	53.18x	9.35x	33.68x	0.9%	55.37B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	40.92x	-	-	0.2%	52.49B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	7377.78x	69.67x	2211.68x	-	39.52B
SHENNAN CIRCUITS CO., LTD.	45.34x	7.57x	30.71x	0.97%	34.82B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.08x	7.17x	20.08x	1.3%	34.93B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.63x	7.97x	26.65x	0.57%	33.08B
Average	775.49x	14.88x	270.33x	0.9%	61.21B
Weighted average by Cap.	520.77x	12.93x	186.05x	0.93%