|
End-of-day quote
Taiwan S.E.
04/09/2026
|
5-day change | 1st Jan Change | ||
| 1,045.00 TWD | -5.00% |
|
-7.52% | +52.11% |
| 03/09 | Gold Circuit Electronics Unit to Buy Equipment from Schmoll Maschinen | MT |
| 03/09 | Gold Circuit Electronics Thai Unit to Buy Equipment from Schmoll Maschinen, Tongtai Machine | 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 | 1,06,098 | 1,17,535 | 3,34,355 | 5,34,931 | - | - |
| Change | - | -7.6% | 179.39% | 10.78% | 184.47% | 59.99% | - | - |
| Enterprise Value (EV) 1 | 41,749 | 37,530 | 1,03,432 | 1,15,604 | 3,33,875 | 5,46,473 | 5,59,094 | 5,45,312 |
| Change | - | -10.11% | 175.6% | 11.77% | 188.81% | 63.68% | 2.31% | -2.47% |
| P/E | 14.1x | 9.89x | 30.1x | 20.9x | 35.3x | 27x | 17.4x | 12x |
| PBR | 3.6x | 2.95x | 6.44x | 5.51x | 10.1x | 11x | 7.96x | 5.14x |
| 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 | 5.03x | 3.39x | 2.55x |
| EV / Revenue | 1.57x | 1.14x | 3.44x | 2.97x | 5.56x | 5.14x | 3.54x | 2.6x |
| EV / EBITDA | 8.52x | 5.43x | 16.9x | 12.6x | 21.7x | 17.2x | 10.7x | 7.42x |
| EV / EBIT | 10.1x | 6.22x | 20.1x | 14.3x | 23.8x | 18.4x | 11.3x | 7.73x |
| EV / FCF | 26.7x | 12.2x | 28x | 234x | -74.6x | -58.7x | 2,420x | 20x |
| FCF Yield | 3.75% | 8.22% | 3.57% | 0.43% | -1.34% | -1.7% | 0.04% | 5.01% |
| 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% | 1.38% | 2.05% | 2.96% |
| 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 | 1,06,327 | 1,57,936 | 2,09,626 |
| 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 | 1,045.00 | 1,045.00 | 1,045.00 |
| Nbr of stocks (in thousands) | 4,86,688 | 4,37,504 | 4,86,688 | 4,86,689 | 4,86,688 | 5,11,896 | - | - |
| Announcement Date | 21/03/22 | 15/03/23 | 15/03/24 | 13/03/25 | 12/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.01x | 5.14x | 17.19x | 1.38% | 1.69TCr | |
| 64.32x | 10.34x | 52x | 1.27% | 22TCr | |
| 51x | 8.78x | 15.59x | -.--% | 9.75TCr | |
| 46.78x | 9.98x | 34.76x | 1.18% | 6.13TCr | |
| 45.77x | - | - | 0.21% | 4.85TCr | |
| 44.63x | 7.81x | 28.13x | 1.07% | 4.68TCr | |
| 1380.99x | 67.85x | 1484.08x | - | 3.76TCr | |
| 40.2x | 7x | 27.96x | 1% | 3.37TCr | |
| 30.28x | 7.18x | 23.55x | 0.72% | 3.2TCr | |
| 25.19x | 6.6x | 19.98x | 1.69% | 3.13TCr | |
| Average | 175.62x | 14.52x | 189.25x | 0.95% | 6.28TCr | |
| Weighted average by Cap. | 130.49x | 12.84x | 129.32x | 0.93% |
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
