Switch theme
Sign up to access all valuation multiples
Will Semiconductor Co Ltd Shanghai engages in the R&D and design of semiconductor products such as semiconductor discrete devices and power management ICs, as well as the distribution of semiconductor products such as passive components (including resistors, capacitors, inductors, etc.), structural devices, discrete devices and ICs.
2007
n/a
LTM Revenue $3.8B
LTM EBITDA $701M
$21.4B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Will Semiconductor has a last 12-month revenue of $3.8B and a last 12-month EBITDA of $701M.
In the most recent fiscal year, Will Semiconductor achieved revenue of $2.9B and an EBITDA of $319M.
Will Semiconductor expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Will Semiconductor valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $2.9B | $3.6B | XXX | XXX | XXX |
| Gross Profit | $1.1B | $851M | XXX | XXX | XXX |
| Gross Margin | 40% | 24% | XXX | XXX | XXX |
| EBITDA | $319M | $636M | XXX | XXX | XXX |
| EBITDA Margin | 11% | 18% | XXX | XXX | XXX |
| Net Profit | $617M | $136M | XXX | XXX | XXX |
| Net Margin | 21% | 4% | XXX | XXX | XXX |
| Net Debt | $57.0M | $648M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Will Semiconductor's stock price is CNY 127 (or $17).
Will Semiconductor has current market cap of CNY 154B (or $21.2B), and EV of CNY 155B (or $21.4B).
See Will Semiconductor trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $21.4B | $21.2B | XXX | XXX | XXX | XXX | $0.42 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Will Semiconductor has market cap of $21.2B and EV of $21.4B.
Will Semiconductor's trades at 5.7x LTM EV/Revenue multiple, and 30.5x LTM EBITDA.
Analysts estimate Will Semiconductor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Will Semiconductor and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $21.4B | XXX | XXX | XXX |
| EV/Revenue | 6.0x | XXX | XXX | XXX |
| EV/EBITDA | 33.7x | XXX | XXX | XXX |
| P/E | 47.0x | XXX | XXX | XXX |
| P/E/Growth | 1.4x | XXX | XXX | XXX |
| EV/FCF | 67.4x | 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.
Sign UpWill Semiconductor's NTM/LTM revenue growth is 20%
Will Semiconductor's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Will Semiconductor's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Will Semiconductor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Will Semiconductor and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 23% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 18% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 99% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 38% | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 0% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 11% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 16% | XXX | 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.
Will Semiconductor acquired XXX companies to date.
Last acquisition by Will Semiconductor was XXXXXXXX, XXXXX XXXXX XXXXXX . Will Semiconductor 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.
Sign Up| When was Will Semiconductor founded? | Will Semiconductor was founded in 2007. |
| Where is Will Semiconductor headquartered? | Will Semiconductor is headquartered in China. |
| Is Will Semiconductor publicy listed? | Yes, Will Semiconductor is a public company listed on SHG. |
| What is the stock symbol of Will Semiconductor? | Will Semiconductor trades under 603501 ticker. |
| When did Will Semiconductor go public? | Will Semiconductor went public in 2017. |
| Who are competitors of Will Semiconductor? | Similar companies to Will Semiconductor include e.g. , ASM International, ASML, Besi. |
| What is the current market cap of Will Semiconductor? | Will Semiconductor's current market cap is $21.2B |
| What is the current revenue of Will Semiconductor? | Will Semiconductor's last 12-month revenue is $3.8B. |
| What is the current EBITDA of Will Semiconductor? | Will Semiconductor's last 12-month EBITDA is $701M. |
| What is the current EV/Revenue multiple of Will Semiconductor? | Current revenue multiple of Will Semiconductor is 5.7x. |
| What is the current EV/EBITDA multiple of Will Semiconductor? | Current EBITDA multiple of Will Semiconductor is 30.5x. |
| What is the current revenue growth of Will Semiconductor? | Will Semiconductor revenue growth between 2023 and 2024 was 23%. |
| Is Will Semiconductor profitable? | Yes, Will Semiconductor is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
