|
End-of-day quote
Taiwan S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 1,105.00 TWD | +0.91% |
|
0.00% | +60.84% |
| Sep. 29 | Gold Circuit Electronics Board OKs NT$7.9 Billion Investment Plan | MT |
| Sep. 29 | Gold Circuit Electronics Prices Private Placement With Amazon.com | MT |
Company Valuation: Gold Circuit Electronics Ltd.
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 | 565,645 | - | - |
| Change | - | -7.6% | 179.39% | 10.78% | 184.47% | 69.18% | - | - |
| Enterprise Value (EV) 1 | 41,749 | 37,530 | 103,432 | 115,604 | 333,875 | 574,953 | 583,551 | 574,392 |
| Change | - | -10.11% | 175.6% | 11.77% | 188.81% | 72.21% | 1.5% | -1.57% |
| P/E | 14.1x | 9.89x | 30.1x | 20.9x | 35.3x | 26.8x | 17.6x | 11.6x |
| PBR | 3.6x | 2.95x | 6.44x | 5.51x | 10.1x | 10.8x | 7.92x | 5.2x |
| PEG | - | 0.2x | -1.7x | 0.4x | 0.5x | 0x | 0.3x | 0.2x |
| Capitalization / Revenue | 1.54x | 1.16x | 3.53x | 3.02x | 5.57x | 5.32x | 3.54x | 2.64x |
| EV / Revenue | 1.57x | 1.14x | 3.44x | 2.97x | 5.56x | 5.41x | 3.65x | 2.68x |
| EV / EBITDA | 8.52x | 5.43x | 16.9x | 12.6x | 21.7x | 18.4x | 10.9x | 7.64x |
| EV / EBIT | 10.1x | 6.22x | 20.1x | 14.3x | 23.8x | 19.5x | 11.4x | 7.92x |
| EV / FCF | 26.7x | 12.2x | 28x | 234x | -74.6x | -73.2x | 504x | 26.4x |
| FCF Yield | 3.75% | 8.22% | 3.57% | 0.43% | -1.34% | -1.37% | 0.2% | 3.79% |
| Dividend per Share 2 | 2.444 | - | 3.5 | 6 | 10 | 14.65 | 23.01 | 36.85 |
| Rate of return | 2.89% | - | 1.61% | 2.48% | 1.46% | 1.33% | 2.08% | 3.34% |
| EPS 2 | 5.978 | 8.78 | 7.25 | 11.54 | 19.47 | 41.22 | 62.8 | 95.35 |
| Distribution rate | 40.9% | - | 48.3% | 52% | 51.4% | 35.5% | 36.6% | 38.7% |
| Net sales 1 | 26,607 | 32,785 | 30,044 | 38,952 | 60,004 | 106,371 | 159,967 | 214,339 |
| EBITDA 1 | 4,898 | 6,911 | 6,103 | 9,156 | 15,359 | 31,233 | 53,443 | 75,222 |
| EBIT 1 | 4,123 | 6,037 | 5,136 | 8,067 | 14,043 | 29,500 | 50,986 | 72,492 |
| Net income 1 | 2,927 | 4,568 | 3,529 | 5,616 | 9,607 | 21,115 | 34,741 | 48,909 |
| Net Debt 1 | 651.3 | -445.5 | -2,666 | -1,931 | -479.7 | 9,308 | 17,907 | 8,747 |
| Reference price 2 | 84.44 | 86.80 | 218.00 | 241.50 | 687.00 | 1,105.00 | 1,105.00 | 1,105.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.81x | 5.41x | 18.41x | 1.33% | 17.76B | |
| 23.43x | 13.34x | 20.12x | 0.32% | 5,649B | |
| 23.23x | 11.42x | 15.48x | 1.08% | 2,035B | |
| 38.4x | 16.23x | 23.84x | 0.73% | 1,695B | |
| 14.63x | 8.98x | 10.8x | 0.05% | 1,214B | |
| 110.59x | 20.07x | 76.37x | -.--% | 1,035B | |
| 5.22x | 3.39x | 4.09x | 0.19% | 996B | |
| -51.7x | 10.3x | 28.67x | -.--% | 627B | |
| 243.9x | 53.58x | 109.14x | -.--% | 328B | |
| Average | 48.28x | 15.86x | 34.10x | 0.41% | 1,511B | |
| Weighted average by Cap. | 31.65x | 13.63x | 24.70x | 0.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2368 Stock
- Valuation Gold Circuit Electronics Ltd.
Select your edition
All financial news and data tailored to specific country editions
