Will Semiconductor - Public Comps and Valuation Multiples

Will Semiconductor Overview

About Will Semiconductor

OmniVision Integrated Circuits Group Inc designs, develops, and sales of integrated circuits, computer hardware and software, business information consulting, import and export of goods and technology, and leasing of owned houses.

Founded

2007

HQ

Employees

5.4K+

Website

omnivision-group.com

Sectors

Semiconductors
Electronic Components
DeepTech

Financials

LTM Revenue $4.2B

LTM EBITDA $832M

EV

$21.4B

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

Will Semiconductor Financials

As of September 2025, Will Semiconductor reported last 12-month revenue of $4.2B and EBITDA of $832M.

In the same period, Will Semiconductor generated $1.3B in LTM gross profit and $600M in net income.

See Will Semiconductor valuation multiples based on analyst estimates

Will Semiconductor P&L

In the most recent fiscal year, Will Semiconductor reported revenue of $3.6B and EBITDA of $678M.

Will Semiconductor expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Will Semiconductor valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$4.2B	XXX	$3.6B	XXX	XXX	XXX
Gross Profit	$1.3B	XXX	$1.1B	XXX	XXX	XXX
Gross Margin	31%	XXX	29%	XXX	XXX	XXX
EBITDA	$832M	XXX	$678M	XXX	XXX	XXX
EBITDA Margin	20%	XXX	19%	XXX	XXX	XXX
EBIT	$655M	XXX	$514M	XXX	XXX	XXX
EBIT Margin	16%	XXX	14%	XXX	XXX	XXX
Net Profit	$600M	XXX	$466M	XXX	XXX	XXX
Net Margin	14%	XXX	13%	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 Will Semiconductor including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $4.2B. EBITDA for the last twelve months was $832M. In the most recent fiscal year, Will Semiconductor achieved $3.6B in revenue and $678M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$4.2B	Analyst estimates available to subscribers	$3.6B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$1.3B	Analyst estimates available to subscribers	$1.1B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	30.6% gross margin	Analyst estimates available to subscribers	29.4% 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)	$832M	Analyst estimates available to subscribers	$678M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	19.9% EBITDA margin	Analyst estimates available to subscribers	18.8% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$655M	Analyst estimates available to subscribers	$514M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	15.7% EBIT margin	Analyst estimates available to subscribers	14.3% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$600M	Analyst estimates available to subscribers	$466M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	14.4% net profit margin	Analyst estimates available to subscribers	12.9% 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 Will Semiconductor

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

Recent Performance Highlights

Will Semiconductor generated $4.2B in revenue over the last twelve months.
The company achieved $832M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $1.3B.
Net income over the last twelve months reached $600M.

Fiscal Year Performance

In the most recent fiscal year, Will Semiconductor reported $3.6B in total revenue.
Fiscal year EBITDA was $678M.
The company maintained a gross profit margin of 29.4% in the most recent fiscal year.
EBITDA margin for the fiscal year was 18.8%.
Net profit margin reached 12.9% in the most recent fiscal year.

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

Will Semiconductor Stock Performance

Will Semiconductor has current market cap of CNY 154B (or $21.5B), and EV of CNY 153B (or $21.4B).

Market Cap Evolution

Will Semiconductor Stock Data

As of October 17, 2025, Will Semiconductor's stock price is CNY 127 (or $18).

See Will Semiconductor trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$21.4B	$21.5B	XXX	XXX	XXX	XXX	$0.50

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

Will Semiconductor Valuation Multiples

Will Semiconductor's trades at 5.9x EV/Revenue multiple, and 31.5x EV/EBITDA.

See valuation multiples for Will Semiconductor and 15K+ public comps

Will Semiconductor Financial Valuation Multiples

As of October 17, 2025, Will Semiconductor has market cap of $21.5B and EV of $21.4B.

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

Will Semiconductor has a P/E ratio of 35.9x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$21.5B	XXX	$21.5B	XXX	XXX	XXX
EV (current)	$21.4B	XXX	$21.4B	XXX	XXX	XXX
EV/Revenue	5.1x	XXX	5.9x	XXX	XXX	XXX
EV/EBITDA	25.7x	XXX	31.5x	XXX	XXX	XXX
EV/EBIT	32.7x	XXX	41.6x	XXX	XXX	XXX
EV/Gross Profit	16.8x	XXX	n/a	XXX	XXX	XXX
P/E	35.9x	XXX	46.2x	XXX	XXX	XXX
EV/FCF	44.1x	XXX	43.3x	XXX	XXX	XXX

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

Get Will Semiconductor 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

Will Semiconductor Margins & Growth Rates

Will Semiconductor's last 12 month revenue growth is 20%

Will Semiconductor's revenue per employee in the last FY averaged $0.7M, while opex per employee averaged $0.1M for the same period.

Will Semiconductor's rule of 40 is 31% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Will Semiconductor's rule of X is 69% (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 Will Semiconductor and other 15K+ public comps

Will Semiconductor Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	20%	XXX	20%	XXX	XXX	XXX
EBITDA Margin	20%	XXX	19%	XXX	XXX	XXX
EBITDA Growth	29%	XXX	65%	XXX	XXX	XXX
Rule of 40	31%	XXX	39%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	69%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.7M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.1M	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	10%	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	15%	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