Switch theme
Sign up to access all valuation multiples
VeriSilicon Microelectronics Shanghai Co Ltd provides its customers with platform-based, all-round, one-stop custom silicon services and semiconductor IP licensing services leveraging its in-house semiconductor IP. The company provides a variety of customized silicon solutions, including high-definition video, high-definition audio and voice, In-Vehicle Infotainment, video surveillance, IoT connectivity, data center. In addition, VeriSilicon has five types of in-house processor IPs, namely GPU IP, NPU IP, VPU, DSP IP and ISP IP, and more than 1,400 analog and mixed signal IPs and RF IPs.
2001
n/a
LTM Revenue $361M
LTM EBITDA -$24.5M
$6.2B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
VeriSilicon has a last 12-month revenue (LTM) of $361M and a last 12-month EBITDA of -$24.5M.
In the most recent fiscal year, VeriSilicon achieved revenue of $322M and an EBITDA of -$43.8M.
VeriSilicon expects next 12-month revenue of XXX and NTM EBITDA of XXX
See VeriSilicon valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $361M | XXX | $322M | XXX | XXX | XXX |
| Gross Profit | $162M | XXX | $128M | XXX | XXX | XXX |
| Gross Margin | 45% | XXX | 40% | XXX | XXX | XXX |
| EBITDA | -$24.5M | XXX | -$43.8M | XXX | XXX | XXX |
| EBITDA Margin | -7% | XXX | -14% | XXX | XXX | XXX |
| EBIT | -$54.2M | XXX | -$73.5M | XXX | XXX | XXX |
| EBIT Margin | -15% | XXX | -23% | XXX | XXX | XXX |
| Net Profit | -$55.5M | XXX | -$83.4M | XXX | XXX | XXX |
| Net Margin | -15% | XXX | -26% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $11.9M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, VeriSilicon's stock price is CNY 87 (or $12).
VeriSilicon has current market cap of CNY 43.7B (or $6.1B), and EV of CNY 44.5B (or $6.2B).
See VeriSilicon trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $6.2B | $6.1B | XXX | XXX | XXX | XXX | $-0.11 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, VeriSilicon has market cap of $6.1B and EV of $6.2B.
VeriSilicon's trades at 19.2x EV/Revenue multiple, and -141.0x EV/EBITDA.
Equity research analysts estimate VeriSilicon's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
VeriSilicon has a P/E ratio of -109.3x.
See valuation multiples for VeriSilicon and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $6.1B | XXX | $6.1B | XXX | XXX | XXX |
| EV (current) | $6.2B | XXX | $6.2B | XXX | XXX | XXX |
| EV/Revenue | 17.1x | XXX | 19.2x | XXX | XXX | XXX |
| EV/EBITDA | -252.2x | XXX | -141.0x | XXX | XXX | XXX |
| EV/EBIT | -114.1x | XXX | -84.0x | XXX | XXX | XXX |
| EV/Gross Profit | 38.2x | XXX | n/a | XXX | XXX | XXX |
| P/E | -109.3x | XXX | -72.8x | XXX | XXX | XXX |
| EV/FCF | -100.1x | XXX | -90.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialVeriSilicon's last 12 month revenue growth is 28%
VeriSilicon's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.
VeriSilicon's rule of 40 is 25% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
VeriSilicon's rule of X is 64% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for VeriSilicon and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 28% | XXX | 28% | XXX | XXX | XXX |
| EBITDA Margin | -7% | XXX | -14% | XXX | XXX | XXX |
| EBITDA Growth | -218% | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | 25% | XXX | 15% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 64% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | n/a | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 1% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | 54% | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 63% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| ASM International | XXX | XXX | XXX | XXX | XXX | XXX |
| ASML | XXX | XXX | XXX | XXX | XXX | XXX |
| Besi | XXX | XXX | XXX | XXX | XXX | XXX |
| 4DS Memory | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
VeriSilicon acquired XXX companies to date.
Last acquisition by VeriSilicon was XXXXXXXX, XXXXX XXXXX XXXXXX . VeriSilicon acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was VeriSilicon founded? | VeriSilicon was founded in 2001. |
| Where is VeriSilicon headquartered? | VeriSilicon is headquartered in China. |
| Is VeriSilicon publicy listed? | Yes, VeriSilicon is a public company listed on SHG. |
| What is the stock symbol of VeriSilicon? | VeriSilicon trades under 688521 ticker. |
| When did VeriSilicon go public? | VeriSilicon went public in 2020. |
| Who are competitors of VeriSilicon? | Similar companies to VeriSilicon include e.g. , ASM International, ASML, Besi. |
| What is the current market cap of VeriSilicon? | VeriSilicon's current market cap is $6.1B |
| What is the current revenue of VeriSilicon? | VeriSilicon's last 12 months revenue is $361M. |
| What is the current revenue growth of VeriSilicon? | VeriSilicon revenue growth (NTM/LTM) is 28%. |
| What is the current EV/Revenue multiple of VeriSilicon? | Current revenue multiple of VeriSilicon is 17.1x. |
| Is VeriSilicon profitable? | Yes, VeriSilicon is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of VeriSilicon? | VeriSilicon's last 12 months EBITDA is -$24.5M. |
| What is VeriSilicon's EBITDA margin? | VeriSilicon's last 12 months EBITDA margin is -7%. |
| What is the current EV/EBITDA multiple of VeriSilicon? | Current EBITDA multiple of VeriSilicon is -252.2x. |
| What is the current FCF of VeriSilicon? | VeriSilicon's last 12 months FCF is -$61.8M. |
| What is VeriSilicon's FCF margin? | VeriSilicon's last 12 months FCF margin is -17%. |
| What is the current EV/FCF multiple of VeriSilicon? | Current FCF multiple of VeriSilicon is -100.1x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
