Wafer Works - Public Comps and Valuation Multiples

Wafer Works Overview

About Wafer Works

Wafer Works (Shanghai) Co Ltd is engaged in the manufacturing of semiconductor silicon epitaxial wafers in China. Its main products are semiconductor silicon epitaxial wafers and is mainly used to prepare power devices and analog chips, and are widely used in automobiles, communications, electric power, industry, consumer electronics, high-end equipment, and other fields.

Founded

1994

HQ

Employees

n/a

Website

waferworks.com.cn

Sectors

Semiconductors
DeepTech

Financials

LTM Revenue $185M

LTM EBITDA $53.1M

EV

$2.4B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Wafer Works Financials

As of December 2025, Wafer Works reported last 12-month revenue of $185M and EBITDA of $53.1M.

In the same period, Wafer Works generated $53.4M in LTM gross profit and $18.5M in net income.

See Wafer Works valuation multiples based on analyst estimates

Wafer Works P&L

In the most recent fiscal year, Wafer Works reported revenue of $159M and EBITDA of $62.1M.

Wafer Works expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Wafer Works valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue	$185M	XXX	$159M	XXX	XXX	XXX
Gross Profit	$53.4M	XXX	$46.2M	XXX	XXX	XXX
Gross Margin	29%	XXX	29%	XXX	XXX	XXX
EBITDA	$53.1M	XXX	$62.1M	XXX	XXX	XXX
EBITDA Margin	29%	XXX	39%	XXX	XXX	XXX
EBIT	$20.7M	XXX	$19.8M	XXX	XXX	XXX
EBIT Margin	11%	XXX	12%	XXX	XXX	XXX
Net Profit	$18.5M	XXX	$17.3M	XXX	XXX	XXX
Net Margin	10%	XXX	11%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Wafer Works including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $185M. EBITDA for the last twelve months was $53.1M. In the most recent fiscal year, Wafer Works achieved $159M in revenue and $62.1M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2026)	Next Fiscal Year (2027)	Two Years Forward (2028)
Total Revenue	$185M	Analyst estimates available to subscribers	$159M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$53.4M	Analyst estimates available to subscribers	$46.2M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	28.9% gross margin	Analyst estimates available to subscribers	29.0% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$53.1M	Analyst estimates available to subscribers	$62.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	28.8% EBITDA margin	Analyst estimates available to subscribers	39.0% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$20.7M	Analyst estimates available to subscribers	$19.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	11.2% EBIT margin	Analyst estimates available to subscribers	12.4% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$18.5M	Analyst estimates available to subscribers	$17.3M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	10.0% net profit margin	Analyst estimates available to subscribers	10.9% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Wafer Works

This financial data table provides comprehensive performance metrics for Wafer Works, a company based in China. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Wafer Works generated $185M in revenue over the last twelve months.
The company achieved $53.1M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $53.4M.
Net income over the last twelve months reached $18.5M.

Fiscal Year Performance

In the most recent fiscal year, Wafer Works reported $159M in total revenue.
Fiscal year EBITDA was $62.1M.
The company maintained a gross profit margin of 29.0% in the most recent fiscal year.
EBITDA margin for the fiscal year was 39.0%.
Net profit margin reached 10.9% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Wafer Works. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Wafer Works Stock Performance

Wafer Works has current market cap of CNY 17.4B (or $2.5B), and EV of CNY 16.9B (or $2.4B).

Market Cap Evolution

Wafer Works Stock Data

As of January 19, 2026, Wafer Works's stock price is CNY 26 (or $4).

See Wafer Works trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$2.4B	$2.5B	XXX	XXX	XXX	XXX	$0.03

Benchmark Trading Valuation Multiples by Industry

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 Trial

Wafer Works Valuation Multiples

Wafer Works's trades at 13.2x EV/Revenue multiple, and 45.8x EV/EBITDA.

See valuation multiples for Wafer Works and 15K+ public comps

Wafer Works Financial Valuation Multiples

As of January 19, 2026, Wafer Works has market cap of $2.5B and EV of $2.4B.

Equity research analysts estimate Wafer Works's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Wafer Works has a P/E ratio of 134.7x.

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Market cap (current)	$2.5B	XXX	$2.5B	XXX	XXX	XXX
EV (current)	$2.4B	XXX	$2.4B	XXX	XXX	XXX
EV/Revenue	13.2x	XXX	13.2x	XXX	XXX	XXX
EV/EBITDA	45.8x	XXX	45.8x	XXX	XXX	XXX
EV/EBIT	117.6x	XXX	117.6x	XXX	XXX	XXX
EV/Gross Profit	45.5x	XXX	n/a	XXX	XXX	XXX
P/E	134.7x	XXX	134.7x	XXX	XXX	XXX
EV/FCF	n/a	XXX	141.1x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Wafer Works Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Wafer Works Margins & Growth Rates

Wafer Works's last 12 month revenue growth is 24%

Wafer Works's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.

Wafer Works's rule of 40 is 67% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Wafer Works's rule of X is 89% (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 Wafer Works and other 15K+ public comps

Wafer Works Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue Growth	24%	XXX	26%	XXX	XXX	XXX
EBITDA Margin	29%	XXX	29%	XXX	XXX	XXX
EBITDA Growth	37%	XXX	-19%	XXX	XXX	XXX
Rule of 40	67%	XXX	53%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	89%	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	0%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	9%	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	17%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial