Will Semiconductor Co Ltd (603501) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of Will Semiconductor Co Ltd stock ¥93.80, price ¥87.98, upside +6.6%, quality 63 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Oct 31, 2026.
How to read this chart
60‑month range ¥71.53 – ¥251.55 · fair‑value band ¥57.93 – ¥117.24 · the ¥87.98 price screens below the ¥93.80 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 31, 2026.
Follow Will Semiconductor Co in your weekly email
Every Wednesday you see whether Will Semiconductor Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
OmniVision Integrated Circuits Group, Inc., together with its subsidiaries, engages in the design, development, and sale of integrated circuits and computer software and hardware in China and internationally. It operates in two segments, Semiconductor Design and Electronic Components Agency.
Show moreShow less
The company offers image sensors, application-specific integrated circuits, camera cube chips, liquid crystal on silicon, display solutions, in-system programming, and cable modules.
It also provides semiconductor solutions, including Nyxel, a near infrared sensor technology; PureCel, a revolutionary pixel technology; RGB-IR, a technology that captures RGB and infrared images in a single sensor; OmniPixel, a shutter technology; OmniBSI, a backside-illumination sensing technology; TheiaCel, a single-exposure HDR technology; HDR, a high dynamic range technology; DCG, an HDR technology that captures high-contrast scenes; SCG, a selective conversion gain technology; and AntLinx, a CMOS chip-on-tip endoscopy interface.
The company's products are used in automotive, machine vision, medical, mobile, security, emerging, and computing applications. It exports its products.
The company was formerly known as Shanghai Will Semiconductor Co., Ltd. and changed its name to OmniVision Integrated Circuits Group, Inc. in June 2025. OmniVision Integrated Circuits Group, Inc. was founded in 2007 and is based in Shanghai, China.
Stock analysis
Will Semiconductor Co Ltd (603501) currently trades at ¥87.98, while our model-based Fair Value estimate is ¥93.80, so the stock looks roughly fairly valued today (gap 6.2%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥130.14 per share, and 13 of the 26 models we run sit above the ¥87.98 price.
Bear case: the Dividend Discount group reads lowest at ¥12.06, and 13 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥57.93 (bear) to ¥117.24 (bull), the price of ¥87.98 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 63/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Will Semiconductor Co Ltd reported revenue of 28.9B CNY in FY2025 versus 24.1B CNY in FY2021, a compound +4.6%/yr. Reported net income was 4.0B CNY in FY2025, compounding −2.5%/yr from FY2021.
Key figures
Market cap 106B CNY (≈ $16.0B) Large · P/E ratio 33.8 · P/S ratio 3.64 · EPS (TTM) ¥2.44 · Dividend yield 0.1% · Net margin 10.7% · Return on equity 10.2% · Return on assets (EBIT) 8.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 56 out of 100 (low confidence).
What moves the price
The share trades about 34% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −11% fair-value upside, at 7%, 603501 screens cheaper than that median.
Fair Value models
Bear¥57.93Fair Value ¥93.80Bull¥117.24
Price ¥87.98 · Upside +6.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥1.99 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+12.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.8%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.8%
Start year 2020 (pandemic). Over 10 years: +30.7% a year
Revenue growth 13 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+29.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+4.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.1%
Dividend (yield on the price)0.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: 7.2% / 30.7%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.15% → 17%
2025 sits 298% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+29.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+11.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +26.8% a year for the price and +9.6% for the forecasts.
AI conclusion: Management signals value in the AI and autos pipeline via the authorized buyback, yet thin evidence leaves any moat unclear amid profit pressure from weaker demand.
Main risk: Sony and Samsung's scale and vertical integration together with aggressive pricing from Chinese rivals such as GalaxyCore and SmartSens could force lower average selling prices and compress gross margins in smartphone and other CIS markets.
OmniVision designs image sensors and analog chips used in automotive, industrial and consumer devices. Half-year profits dropped sharply amid weaker demand and a shift toward lower-margin agency sales, yet the board just authorized a 500-million-yuan A-share buyback funded from its own resources. Does this show management sees durable value in its product pipeline for AI and autos that outweighs near-term pressures, or is the repurchase mainly a defensive move?
Compare Will Semiconductor Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Semiconductors · 372 stocks
Beats the industry median on 10/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside+6.6% · Top 25%
Profitability
Return on equity (12 months)10.2% · Above median
Return on assets9.3% · Top 25%
Net margin (12 months)10.7% · Above median
Operating margin (12 months)17.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)3.8% · Below median
Dividend yield (12 months)0.1% · Bottom 25%
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Semiconductors median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Will Semiconductor Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/603501
Frequently asked questions
Is Will Semiconductor Co Ltd (603501) overvalued or undervalued?
As of Oct 31, 2026, our model estimates a fair value of ¥93.80 versus a price of ¥87.98, about +7% upside (fairly valued).
What is the fair value of 603501?
Our model-based fair value for Will Semiconductor Co Ltd is ¥93.80 (as of Oct 31, 2026), built from audited fundamentals. The current price: ¥87.98.
What is the quality score of 603501?
Will Semiconductor Co Ltd has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Will Semiconductor Co Ltd (603501)?
Our model-based price target is the fair value of ¥93.80 (as of Oct 31, 2026) from 26 valuation models. Cautious scenario ¥57.93, optimistic scenario ¥117.24. It is a calculation from audited fundamentals, not an analyst target.
What is the Will Semiconductor Co Ltd stock forecast for 2026?
Our models put fair value at ¥93.80, about +7% upside versus a price of ¥87.98 (fairly valued). Cautious scenario ¥57.93, optimistic scenario ¥117.24. The calculation is refreshed regularly with new filings.
What is the revenue of Will Semiconductor Co Ltd (603501)?
Will Semiconductor Co Ltd reported trailing-twelve-month revenue of about 29.2B CNY (latest available figure, as of Oct 31, 2026).
Does Will Semiconductor Co Ltd pay a dividend?
Will Semiconductor Co Ltd currently shows a dividend yield of 0.11% relative to its recent price (as of Oct 31, 2026).
What growth is priced into Will Semiconductor Co Ltd (603501)?
For today's price to be fair in a discounted-cash-flow model, Will Semiconductor Co Ltd would have to grow free cash flow by +29.0 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.8 % per year. As of Oct 31, 2026.
What discount rate (WACC) does the fair value of 603501 use?
Our models discount Will Semiconductor Co Ltd at 9.6 %: a base by market capitalisation (large), damped by beta 0.89, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Will Semiconductor Co Ltd that is +29.0 % per year a year over ten years, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has Will Semiconductor Co Ltd (603501) delivered so far?
Over the past 5 years revenue at Will Semiconductor Co Ltd grew +7.8 % a year. The price currently implies +29.0 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Will Semiconductor Co Ltd (603501) growing?
The median revenue growth in the sector is +11.3 % a year. That is the yardstick for the growth priced into Will Semiconductor Co Ltd (+29.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Will Semiconductor Co Ltd (603501)?
The free-cash-flow yield on the price is 1.68 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Will Semiconductor Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Will Semiconductor Co Ltd (603501)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Will Semiconductor Co Ltd it is ¥93.80 per share (as of Oct 31, 2026), against a price of ¥87.98. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Will Semiconductor Co Ltd stock overvalued or undervalued in 2026?
As of Oct 31, 2026, 603501 trades below its calculated fair value: price ¥87.98, fair value ¥93.80, a gap of about +7% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 603501?
No. The price is what the market pays today (¥87.98); the fair value is what the company's own numbers justify (¥93.80). For Will Semiconductor Co Ltd the two are ¥5.82 per share apart. That gap is exactly why we show both numbers side by side.
How much is Will Semiconductor Co Ltd worth?
The market values Will Semiconductor Co Ltd at about 106B CNY (market capitalisation, as of Oct 31, 2026). Per share that is ¥87.98; our models calculate a fair value of ¥93.80 per share.
What do the bullish and bearish scenarios say about 603501?
Our models span a range for Will Semiconductor Co Ltd: cautious scenario ¥57.93, base ¥93.80, optimistic ¥117.24 per share (as of Oct 31, 2026, price ¥87.98). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603501?
Will Semiconductor Co Ltd trades at a price-to-earnings ratio of 33.8 (as of Oct 31, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥93.80 is built from several models across several years. Other multiples: PEG 0.3, P/B 3.8, P/S 3.6, EV/EBITDA 21.2.
What is the PEG ratio of 603501?
The PEG ratio of Will Semiconductor Co Ltd is 0.31 (P/E divided by earnings growth, as of Oct 31, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Will Semiconductor Co Ltd (603501)?
Balance-sheet figures for Will Semiconductor Co Ltd (as of Oct 31, 2026): return on equity 10.2%, debt of 0.06 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 603501 from its 52-week high?
Will Semiconductor Co Ltd trades at ¥87.98, about 34% below its 52-week high of ¥133.55 and 23% above the low of ¥71.53 (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of ¥93.80 is for.
Which stocks are comparable to Will Semiconductor Co Ltd?
From the same area (Technology) we also value NVIDIA Corporation, Taiwan Semiconductor Manufacturing Company, Broadcom Inc, Micron Technology, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Will Semiconductor Co Ltd stock attractive at the current price?
The data as of Oct 31, 2026: price ¥87.98, calculated fair value ¥93.80 (+7%), Quality Score 63/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 603501 calculated?
We run Will Semiconductor Co Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥93.80, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.5% above its aggregate fair value. Will Semiconductor Co Ltd currently trades 6% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Will Semiconductor Co Ltd (603501)?
The closing price on Nov 5, 2026 was ¥87.98. Our model-based fair value is ¥93.80, about +7% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Will Semiconductor Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (¥57.93 to ¥117.24) leaves room in how you read the outcome.
Where does the earnings growth of Will Semiconductor Co Ltd (603501) come from?
Earnings per share at Will Semiconductor Co Ltd grew +18.3 % a year from 2013 to 2024. Broken into its drivers: revenue per share +18.7 %, EBIT margin −0.9 %, tax rate +0.4 %, residual (interest, one-offs) +0.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Will Semiconductor Co Ltd
How large is the market capitalisation of Will Semiconductor Co Ltd (603501)?
The market capitalisation of Will Semiconductor Co Ltd is 106B CNY (≈ $16.0B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Will Semiconductor Co Ltd (603501)?
The price-to-sales ratio of Will Semiconductor Co Ltd is 3.64 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Will Semiconductor Co Ltd (603501)?
Earnings per share at Will Semiconductor Co Ltd are ¥2.44 (price ÷ EPS = P/E 33.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Will Semiconductor Co Ltd (603501)?
The dividend yield of Will Semiconductor Co Ltd is 0.1% (payout 4.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Will Semiconductor Co Ltd (603501)?
The net margin of Will Semiconductor Co Ltd is 10.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Will Semiconductor Co Ltd (603501)?
The return on equity (ROE) of Will Semiconductor Co Ltd is 10.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Will Semiconductor Co Ltd (603501)?
On an EBIT basis the return on assets of Will Semiconductor Co Ltd is 8.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Will Semiconductor Co Ltd (603501)?
The operating margin of Will Semiconductor Co Ltd is 17.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Will Semiconductor Co Ltd (603501)?
Revenue at Will Semiconductor Co Ltd is growing +3.8% versus a year earlier (3y avg +12.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Will Semiconductor Co Ltd (603501)?
Earnings per share at Will Semiconductor Co Ltd are growing −10.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Will Semiconductor Co Ltd (603501) hold?
Will Semiconductor Co Ltd holds more cash than debt, 3.0B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Will Semiconductor Co Ltd in the live analysis
One click puts Will Semiconductor Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Oct 31, 2026