|
End-of-day quote
Taiwan S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 1,185.00 TWD | +9.72% |
|
-0.84% | +72.49% |
| 10-07 | Gold Circuit Electronics Unit to Buy Equipment for NT$558 Million | MT |
| 09-29 | Gold Circuit Electronics Board OKs NT$7.9 Billion Investment Plan | 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 | 606,596 | - | - |
| Change | - | -7.6% | 179.39% | 10.78% | 184.47% | 81.42% | - | - |
| Enterprise Value (EV) 1 | 41,749 | 37,530 | 103,432 | 115,604 | 333,875 | 615,904 | 624,503 | 620,947 |
| Change | - | -10.11% | 175.6% | 11.77% | 188.81% | 84.47% | 1.4% | -0.57% |
| P/E | 14.1x | 9.89x | 30.1x | 20.9x | 35.3x | 28.7x | 18.9x | 12.4x |
| PBR | 3.6x | 2.95x | 6.44x | 5.51x | 10.1x | 11.6x | 8.49x | 5.58x |
| PEG | - | 0.2x | -1.7x | 0.4x | 0.5x | 0x | 0.4x | 0.2x |
| Capitalization / Revenue | 1.54x | 1.16x | 3.53x | 3.02x | 5.57x | 5.7x | 3.79x | 2.83x |
| EV / Revenue | 1.57x | 1.14x | 3.44x | 2.97x | 5.56x | 5.79x | 3.9x | 2.9x |
| EV / EBITDA | 8.52x | 5.43x | 16.9x | 12.6x | 21.7x | 19.7x | 11.7x | 8.25x |
| EV / EBIT | 10.1x | 6.22x | 20.1x | 14.3x | 23.8x | 20.9x | 12.2x | 8.57x |
| EV / FCF | 26.7x | 12.2x | 28x | 234x | -74.6x | -78.4x | 540x | 28.5x |
| FCF Yield | 3.75% | 8.22% | 3.57% | 0.43% | -1.34% | -1.27% | 0.19% | 3.51% |
| Dividend per Share 2 | 2.444 | - | 3.5 | 6 | 10 | 13.29 | 19.75 | 31.46 |
| Rate of return | 2.89% | - | 1.61% | 2.48% | 1.46% | 1.12% | 1.67% | 2.66% |
| 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% | 32.2% | 31.5% | 33% |
| 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 | 14,351 |
| Reference price 2 | 84.44 | 86.80 | 218.00 | 241.50 | 687.00 | 1,185.00 | 1,185.00 | 1,185.00 |
| Nbr of stocks (in thousands) | 486,688 | 437,504 | 486,688 | 486,689 | 486,688 | 511,896 | - | - |
| Announcement Date | 3/21/22 A | 3/15/23 A | 3/15/24 A | 3/13/25 A | 3/12/26 A | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.2x | 5.28x | 18x | 1.23% | 17.05B | |
| 21.8x | 12.44x | 18.76x | 0.35% | 5,263B | |
| 21.74x | 10.65x | 14.39x | 1.12% | 1,919B | |
| 36.96x | 15.65x | 22.99x | 0.76% | 1,634B | |
| 5.37x | 3.31x | 3.69x | 0.07% | 1,051B | |
| 98.16x | 17.71x | 67.17x | -.--% | 915B | |
| 3.78x | 2.34x | 2.81x | 0.25% | 737B | |
| -40.87x | 8.13x | 22.68x | -.--% | 493B | |
| 34.1x | 12.79x | 23.31x | 1.87% | 282B | |
| Average | 23.02x | 9.81x | 21.53x | 0.63% | 1,368B | |
| Weighted average by Cap. | 24.77x | 11.42x | 20.26x | 0.49% |
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
