GigaDevice Semiconductor(Beiji (603986) fair value: what the stock is really worth
We calculate from audited financials what GigaDevice Semiconductor(Beiji is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch GigaDevice Semiconductor(Beiji for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch 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, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range ¥57.92 – ¥840.00 · fair‑value band ¥86.88 – ¥157.88 · the ¥371.32 price screens above the ¥131.20 fair value. Dashed = 300-day average. As of Sep 13, 2026.
GigaDevice Semiconductor Inc. engages in the research, development, technical support, and sale of memory, microcontrollers, sensors, and analog chips.
Show more
GigaDevice Semiconductor Inc. engages in the research, development, technical support, and sale of memory, microcontrollers, sensors, and analog chips. The company offers SPI NOR, SPI NAND, parallel NAND, wafer level chip scale packaging (WLCSP), and known good die (KGD) flash products; 32-bit microcontrollers (MCUs), such as high-performance, mainstream, entry-level, low-power consumptions, automotive, and specific MCUs, as well as wireless MCUs and modules; and sensors comprising touch controllers, fingerprint recognition, and barometric pressure sensors. It also provides analogs consisting of general power supply products, including low drop linear regulators and DC-DC converters; application specific standard products (ASSP), such as ASSP for DDR and power management IC for TWS earbuds; motor drivers comprising 3-Phase MOSFET pre-drivers, brushed DC motor drivers, multi-channel full-bridge drivers, and brushless DC motor driver SOCs; charging management products, such as battery charger and protection ICs; signal chain products which include ADC, operation amplifiers, comparators, high precision voltage references, current monitors, and temperature/temperature humidity sensors; and BMS AFE products. Its products are used in automotive, industrial, PC and peripherals, consumer electronics, Internet of Things, network communication, and mobile applications. The company sells its products through operations and distributor networks in China, Singapore, the United States, South Korea, Japan, the United Kingdom, Germany, Turkey, Italy, and Mexico. The company was formerly known as GigaDevice Semiconductor (Beijing) Inc. and changed its name to GigaDevice Semiconductor Inc. in August 2022. GigaDevice Semiconductor Inc. was founded in 2005 and is headquartered in Beijing, China.
Stock analysis
GigaDevice Semiconductor(Beiji (603986) currently trades at ¥371.32, while our model-based Fair Value estimate is ¥131.20, implying the stock looks roughly 183.0% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥86.45 per share, and 0 of the 26 models we run sit above the ¥371.32 price.
Bear case: the Asset-Based group reads lowest at ¥19.05, and 26 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: ¥86.88 (bear) to ¥157.88 (bull), the price of ¥371.32 sits above 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 73/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
GigaDevice Semiconductor(Beiji reported revenue of 9.2B CNY in FY2025 versus 8.5B CNY in FY2021, a compound +2.0%/yr. Reported net income was 1.6B CNY in FY2025, compounding −8.4%/yr from FY2021.
Key figures
Market cap 363B CNY (≈ $54.2B) · P/E ratio 120.7 · P/S ratio 21.6 · EPS (TTM) ¥4.29 · Dividend yield 0.2% · Net margin 17.9% · Return on equity 13.7% · Return on assets (EBIT) 8.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and 226% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −66% fair-value upside, at −65%, 603986 screens cheaper than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (¥6.25 to ¥122.81). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear ¥86.88Fair Value ¥131.20Bull ¥157.88
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then (¥2.49 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.Evidence ⓘEvidence = 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+25.1%
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.
+4.2%
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.
+15.4%
Revenue growth 14 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.
+27.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
+13.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.1%
Dividend (yield on the price)0.2%
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.13% vs 21%, slowing
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.21% → 17%
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).
+65.4%
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.
+35.7%
Yearly sales growth analysts expect, extended to five years.
Compare GigaDevice Semiconductor(Beiji 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 · 338 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score73 · Top 25%
Fair Value upside−82% · Bottom 25%
Profitability
Return on equity (TTM)14% · Above median
Return on assets8% · Top 25%
Net margin (TTM)25% · Top 25%
Operating margin (TTM)41% · Top 25%
Growth and dividend
Revenue growth119% · Top 25%
Dividend yield (TTM)0.2% · Bottom 25%
Balance sheet
Debt / equity0.00× · Below median
Valuation Multiplesvs Semiconductors median · lower = cheaper
P/E (TTM)120.7× · Priciest 25%
P/B19.12× · Priciest 25%
P/S (TTM)31.65× · Priciest 25%
P/FCF50.1× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)100· sector 64
PAST (return on equity)55· sector 24
HEALTH (low debt)100· sector 96
DIVIDEND (yield)4· sector 18
VALUE 0: the price sits above our fair-value range.
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). "GigaDevice Semiconductor(Beiji Fair Value". https://www.fairvalue-calculator.com/stock/603986
Frequently asked questions
Is GigaDevice Semiconductor(Beiji (603986) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of ¥131.20 versus a price of ¥371.32, about −65% upside (overvalued).
What is the fair value of 603986?
Our model-based fair value for GigaDevice Semiconductor(Beiji is ¥131.20 (as of Sep 13, 2026), built from audited fundamentals. The current price: ¥371.32.
What is the quality score of 603986?
GigaDevice Semiconductor(Beiji has a Quality Score of 73/100. 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 GigaDevice Semiconductor(Beiji (603986)?
Our model-based price target is the fair value of ¥131.20 (as of Sep 13, 2026) from 26 valuation models. Cautious scenario ¥86.88, optimistic scenario ¥157.88. It is a calculation from audited fundamentals, not an analyst target.
What is the GigaDevice Semiconductor(Beiji stock forecast for 2026?
Our models put fair value at ¥131.20, about −65% upside versus a price of ¥371.32 (overvalued). Cautious scenario ¥86.88, optimistic scenario ¥157.88. The calculation is refreshed regularly with new filings.
What is the revenue of GigaDevice Semiconductor(Beiji (603986)?
GigaDevice Semiconductor(Beiji reported trailing-twelve-month revenue of about 11.5B CNY (latest available figure, as of Sep 13, 2026).
Does GigaDevice Semiconductor(Beiji pay a dividend?
GigaDevice Semiconductor(Beiji currently shows a dividend yield of about 0.20% relative to its recent price (as of Sep 13, 2026).
What growth is priced into GigaDevice Semiconductor(Beiji (603986)?
For today's price to be fair in a discounted-cash-flow model, GigaDevice Semiconductor(Beiji would have to grow free cash flow by +65.4 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +15.4 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of 603986 use?
Our models discount GigaDevice Semiconductor(Beiji at 11.6 %: a base by market capitalisation (large), damped by beta 1.70, 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 GigaDevice Semiconductor(Beiji that is +65.4 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has GigaDevice Semiconductor(Beiji (603986) delivered so far?
Over the past 5 years revenue at GigaDevice Semiconductor(Beiji grew +15.4 % a year. The price currently implies +65.4 % 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 GigaDevice Semiconductor(Beiji (603986) growing?
The median revenue growth in the sector is +8.1 % a year. That is the yardstick for the growth priced into GigaDevice Semiconductor(Beiji (+65.4 % 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 GigaDevice Semiconductor(Beiji (603986)?
The free-cash-flow yield on the price is 0.44 %: that much free cash flow GigaDevice Semiconductor(Beiji produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GigaDevice Semiconductor(Beiji (603986)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GigaDevice Semiconductor(Beiji it is ¥131.20 per share (as of Sep 13, 2026), against a price of ¥371.32. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is GigaDevice Semiconductor(Beiji stock overvalued or undervalued in 2026?
As of Sep 13, 2026, 603986 trades above its calculated fair value: price ¥371.32, fair value ¥131.20, a gap of about −65% (overvalued). 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 603986?
No. The price is what the market pays today (¥371.32); the fair value is what the company's own numbers justify (¥131.20). For GigaDevice Semiconductor(Beiji the two are ¥240.12 per share apart. That gap is exactly why we show both numbers side by side.
How much is GigaDevice Semiconductor(Beiji worth?
The market values GigaDevice Semiconductor(Beiji at about 363B CNY (market capitalisation, as of Sep 13, 2026). Per share that is ¥371.32; our models calculate a fair value of ¥131.20 per share.
What do the bullish and bearish scenarios say about 603986?
Our models span a range for GigaDevice Semiconductor(Beiji: cautious scenario ¥86.88, base ¥131.20, optimistic ¥157.88 per share (as of Sep 13, 2026, price ¥371.32). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603986?
GigaDevice Semiconductor(Beiji trades at a price-to-earnings ratio of 120.7 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥131.20 is built from several models across several years. Other multiples: P/B 19.1, P/S 31.6.
How solid is the balance sheet of GigaDevice Semiconductor(Beiji (603986)?
Balance-sheet figures for GigaDevice Semiconductor(Beiji (as of Sep 13, 2026): return on equity 13.7%, debt of 0.00 per unit of equity. They feed the Quality Score of 73/100, which measures business quality independently of the share price.
How far is 603986 from its 52-week high?
GigaDevice Semiconductor(Beiji trades at ¥371.32, about 33% below its 52-week high of ¥552.82 and 226% above the low of ¥113.82 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of ¥131.20 is for.
Which stocks are comparable to GigaDevice Semiconductor(Beiji?
From the same area (Technology) we also value NVIDIA Corporation, Taiwan Semiconductor Manufacturing Company, Broadcom Inc, SK hynix 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 GigaDevice Semiconductor(Beiji stock attractive at the current price?
The data as of Sep 13, 2026: price ¥371.32, calculated fair value ¥131.20 (−65%), Quality Score 73/100, 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 603986 calculated?
We run GigaDevice Semiconductor(Beiji 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 ¥131.20, 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 15.8 % above its aggregate fair value. GigaDevice Semiconductor(Beiji itself currently trades above fair value. 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 should I pay attention to with GigaDevice Semiconductor(Beiji right now?
A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The price sits above even our optimistic bull case (¥157.88). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (¥86.88 to ¥157.88) leaves room in how you read the outcome.
Where does the earnings growth of GigaDevice Semiconductor(Beiji (603986) come from?
Earnings per share at GigaDevice Semiconductor(Beiji grew +22.7 % a year from 2013 to 2024. Broken into its drivers: revenue per share +18.1 %, EBIT margin +4.5 %, tax rate +0.9 %, residual (interest, one-offs) −1.5 %. 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 GigaDevice Semiconductor(Beiji
How large is the market capitalisation of GigaDevice Semiconductor(Beiji (603986)?
The market capitalisation of GigaDevice Semiconductor(Beiji is 363B CNY (≈ $54.2B). 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 GigaDevice Semiconductor(Beiji (603986)?
The price-to-sales ratio of GigaDevice Semiconductor(Beiji is 21.6 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of GigaDevice Semiconductor(Beiji (603986)?
Earnings per share at GigaDevice Semiconductor(Beiji are ¥4.29 (price ÷ EPS = P/E 120.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of GigaDevice Semiconductor(Beiji (603986)?
The dividend yield of GigaDevice Semiconductor(Beiji is 0.2% (payout 17.5%). 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 GigaDevice Semiconductor(Beiji (603986)?
The net margin of GigaDevice Semiconductor(Beiji is 17.9% (fiscal year 2025). 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 GigaDevice Semiconductor(Beiji (603986)?
The return on equity (ROE) of GigaDevice Semiconductor(Beiji is 13.7% (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 GigaDevice Semiconductor(Beiji (603986)?
On an EBIT basis the return on assets of GigaDevice Semiconductor(Beiji is 8.4% (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 GigaDevice Semiconductor(Beiji (603986)?
The operating margin of GigaDevice Semiconductor(Beiji is 41.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at GigaDevice Semiconductor(Beiji (603986)?
Revenue at GigaDevice Semiconductor(Beiji is growing +119% versus a year earlier (3y avg +4.2%). 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 GigaDevice Semiconductor(Beiji (603986)?
Earnings per share at GigaDevice Semiconductor(Beiji are growing +523% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does GigaDevice Semiconductor(Beiji (603986) hold?
GigaDevice Semiconductor(Beiji holds more cash than debt, 8.2B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch GigaDevice Semiconductor(Beiji in the live analysis
One click puts GigaDevice Semiconductor(Beiji on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
