Valuation Gold Circuit Electronics Ltd.

Stocks

End-of-day quote Taiwan S.E. 2026-08-14			5-day change	1st Jan Change
1,015.00 ^TWD	+0.50%		+3.36%	+47.74%

Aug. 14	Gold Circuit Electronics Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Aug. 11	Gold Circuit Electronics Board OKs $100 Million Capital Increase in Unit	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	519,574	-	-
Change	-	-7.6%	179.39%	10.78%	184.47%	55.4%	-	-
Enterprise Value (EV) ¹	41,749	37,530	103,432	115,604	333,875	531,116	543,737	529,955
Change	-	-10.11%	175.6%	11.77%	188.81%	59.08%	2.38%	-2.53%
P/E	14.1x	9.89x	30.1x	20.9x	35.3x	26.2x	16.9x	11.7x
PBR	3.6x	2.95x	6.44x	5.51x	10.1x	10.7x	7.74x	5x
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	4.89x	3.29x	2.48x
EV / Revenue	1.57x	1.14x	3.44x	2.97x	5.56x	5x	3.44x	2.53x
EV / EBITDA	8.52x	5.43x	16.9x	12.6x	21.7x	16.7x	10.4x	7.21x
EV / EBIT	10.1x	6.22x	20.1x	14.3x	23.8x	17.8x	11x	7.51x
EV / FCF	26.7x	12.2x	28x	234x	-74.6x	-57x	2,354x	19.4x
FCF Yield	3.75%	8.22%	3.57%	0.43%	-1.34%	-1.75%	0.04%	5.15%
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%	1.42%	2.11%	3.05%
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	1,015.00	1,015.00	1,015.00
Nbr of stocks (in thousands)	486,688	437,504	486,688	486,689	486,688	511,896	-	-
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.	26.23x	5x	16.71x	1.42%	16.24B
MEDIATEK INC.	61.16x	9.84x	49.55x	1.33%	210B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	56.93x	9.29x	16.44x	-.--%	104B
ELITE MATERIAL CO., LTD.	53.79x	11.43x	39.94x	1.02%	69.04B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	54.85x	-	-	0.18%	55.45B
UNIMICRON TECHNOLOGY CORP.	46.91x	8.79x	31x	0.95%	52.29B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8311.11x	78.64x	2496.51x	-	44.37B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	28.67x	7.87x	22.04x	1.18%	38.22B
SHENNAN CIRCUITS CO., LTD.	49.88x	8.32x	33.76x	0.88%	38.18B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	35.99x	8.33x	27.44x	0.54%	34.6B
Average	872.55x	16.39x	303.71x	0.83%	66.28B
Weighted average by Cap.	605.65x	14.43x	215.07x	0.86%