|
End-of-day quote
Taiwan S.E.
24/09/2026
|
5-day change | 1st Jan Change | ||
| 1,105.00 TWD | -3.07% |
|
+8.33% | +60.84% |
| 18/09 | Gold Circuit Unit Buys Operating Equipment for 112 Million Yuan | MT |
| 03/09 | Gold Circuit Electronics Unit to Buy Equipment from Schmoll Maschinen | 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 | 5,65,645 | - | - |
| Change | - | -7.6% | 179.39% | 10.78% | 184.47% | 69.18% | - | - |
| Enterprise Value (EV) 1 | 41,749 | 37,530 | 1,03,432 | 1,15,604 | 3,33,875 | 5,76,286 | 5,86,748 | 5,74,392 |
| Change | - | -10.11% | 175.6% | 11.77% | 188.81% | 72.61% | 1.82% | -2.11% |
| P/E | 14.1x | 9.89x | 30.1x | 20.9x | 35.3x | 28.5x | 18.4x | 12.3x |
| PBR | 3.6x | 2.95x | 6.44x | 5.51x | 10.1x | 11.9x | 8.29x | 5.3x |
| PEG | - | 0.2x | -1.7x | 0.4x | 0.5x | 0.3x | 0.3x | 0.2x |
| Capitalization / Revenue | 1.54x | 1.16x | 3.53x | 3.02x | 5.57x | 5.32x | 3.59x | 2.68x |
| EV / Revenue | 1.57x | 1.14x | 3.44x | 2.97x | 5.56x | 5.42x | 3.72x | 2.72x |
| EV / EBITDA | 8.52x | 5.43x | 16.9x | 12.6x | 21.7x | 18.3x | 11.3x | 7.74x |
| EV / EBIT | 10.1x | 6.22x | 20.1x | 14.3x | 23.8x | 19.4x | 11.9x | 8.04x |
| EV / FCF | 26.7x | 12.2x | 28x | 234x | -74.6x | -73.4x | 507x | 26.4x |
| FCF Yield | 3.75% | 8.22% | 3.57% | 0.43% | -1.34% | -1.36% | 0.2% | 3.79% |
| Dividend per Share 2 | 2.444 | - | 3.5 | 6 | 10 | 14.44 | 21.51 | 31.46 |
| Rate of return | 2.89% | - | 1.61% | 2.48% | 1.46% | 1.31% | 1.95% | 2.85% |
| EPS 2 | 5.978 | 8.78 | 7.25 | 11.54 | 19.47 | 38.72 | 60.08 | 89.92 |
| Distribution rate | 40.9% | - | 48.3% | 52% | 51.4% | 37.3% | 35.8% | 35% |
| Net sales 1 | 26,607 | 32,785 | 30,044 | 38,952 | 60,004 | 1,06,240 | 1,57,775 | 2,11,432 |
| EBITDA 1 | 4,898 | 6,911 | 6,103 | 9,156 | 15,359 | 31,525 | 51,919 | 74,203 |
| EBIT 1 | 4,123 | 6,037 | 5,136 | 8,067 | 14,043 | 29,778 | 49,462 | 71,429 |
| Net income 1 | 2,927 | 4,568 | 3,529 | 5,616 | 9,607 | 20,987 | 33,052 | 45,908 |
| Net Debt 1 | 651.3 | -445.5 | -2,666 | -1,931 | -479.7 | 10,642 | 21,103 | 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) | 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.54x | 5.42x | 18.28x | 1.31% | 1.78TCr | |
| 77.37x | 12.41x | 62.22x | 1.05% | 27TCr | |
| 57.8x | 10.28x | 37.01x | 0.83% | 6.12TCr | |
| 43.63x | 9.31x | 32.36x | 1.26% | 5.69TCr | |
| 47.09x | - | - | 0.2% | 5.05TCr | |
| 48.24x | 8.29x | 33.3x | 0.82% | 4TCr | |
| 161.5x | 18.71x | 129.97x | 0.26% | 3.6TCr | |
| 34.32x | 8.27x | 26.38x | 0.55% | 3.56TCr | |
| 26.7x | 7.04x | 21.19x | 1.42% | 3.33TCr | |
| 925.35x | 58.9x | 1307.28x | - | 3.32TCr | |
| Average | 145.05x | 15.40x | 185.33x | 0.86% | 6.3TCr | |
| Weighted average by Cap. | 111.14x | 13.87x | 124.25x | 0.91% |
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
