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 $3.9B
LTM EBITDA $741M
$20.9B
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 (LTM) of $3.9B and a last 12-month EBITDA of $741M.
In the most recent fiscal year, Will Semiconductor achieved revenue of $3.6B and an EBITDA of $671M.
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 | $3.9B | XXX | $3.6B | XXX | XXX | XXX |
| Gross Profit | $1.2B | XXX | $1.1B | XXX | XXX | XXX |
| Gross Margin | 31% | XXX | 29% | XXX | XXX | XXX |
| EBITDA | $741M | XXX | $671M | XXX | XXX | XXX |
| EBITDA Margin | 19% | XXX | 19% | XXX | XXX | XXX |
| EBIT | $568M | XXX | $509M | XXX | XXX | XXX |
| EBIT Margin | 15% | XXX | 14% | XXX | XXX | XXX |
| Net Profit | $532M | XXX | $461M | 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.
As of May 30, 2025, Will Semiconductor's stock price is CNY 125 (or $17).
Will Semiconductor has current market cap of CNY 152B (or $21.0B), and EV of CNY 151B (or $20.9B).
See Will Semiconductor trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $20.9B | $21.0B | XXX | XXX | XXX | XXX | $0.44 |
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, Will Semiconductor has market cap of $21.0B and EV of $20.9B.
Will Semiconductor's trades at 5.9x EV/Revenue multiple, and 31.2x EV/EBITDA.
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 39.6x.
See valuation multiples for Will Semiconductor and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $21.0B | XXX | $21.0B | XXX | XXX | XXX |
| EV (current) | $20.9B | XXX | $20.9B | XXX | XXX | XXX |
| EV/Revenue | 5.4x | XXX | 5.9x | XXX | XXX | XXX |
| EV/EBITDA | 28.3x | XXX | 31.2x | XXX | XXX | XXX |
| EV/EBIT | 36.9x | XXX | 41.1x | XXX | XXX | XXX |
| EV/Gross Profit | 17.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | 39.6x | XXX | 45.6x | XXX | XXX | XXX |
| EV/FCF | 42.9x | XXX | 42.8x | 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 TrialWill Semiconductor's last 12 month revenue growth is 19%
Will Semiconductor's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.
Will Semiconductor's rule of 40 is 30% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Will Semiconductor's rule of X is 67% (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 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 19% | XXX | 19% | XXX | XXX | XXX |
| EBITDA Margin | 19% | XXX | 19% | XXX | XXX | XXX |
| EBITDA Growth | 32% | XXX | 66% | XXX | XXX | XXX |
| Rule of 40 | 30% | XXX | 38% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 67% | 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 | 10% | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 15% | 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.
Start Free Trial| 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 $21.0B |
| What is the current revenue of Will Semiconductor? | Will Semiconductor's last 12 months revenue is $3.9B. |
| What is the current revenue growth of Will Semiconductor? | Will Semiconductor revenue growth (NTM/LTM) is 19%. |
| What is the current EV/Revenue multiple of Will Semiconductor? | Current revenue multiple of Will Semiconductor is 5.4x. |
| Is Will Semiconductor profitable? | Yes, Will Semiconductor is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Will Semiconductor? | Will Semiconductor's last 12 months EBITDA is $741M. |
| What is Will Semiconductor's EBITDA margin? | Will Semiconductor's last 12 months EBITDA margin is 19%. |
| What is the current EV/EBITDA multiple of Will Semiconductor? | Current EBITDA multiple of Will Semiconductor is 28.3x. |
| What is the current FCF of Will Semiconductor? | Will Semiconductor's last 12 months FCF is $488M. |
| What is Will Semiconductor's FCF margin? | Will Semiconductor's last 12 months FCF margin is 13%. |
| What is the current EV/FCF multiple of Will Semiconductor? | Current FCF multiple of Will Semiconductor is 42.9x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
