Valuation Grand Process Technology Corporation
Stocks
3131
TW0003131009
Semiconductor Equipment & Testing
|
End-of-day quote
Taipei Exchange
23/09/2026
|
5-day change | 1st Jan Change | ||
| 2,365.00 TWD | -1.87% |
|
+1.94% | +51.60% |
| 08-13 | Grand Process Technology Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 06-08 | How a few AI chip giants warped Asia's stock picking game | RE |
Company Valuation: Grand Process Technology Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 17,067 | 43,386 | 45,577 | 66,596 | - | - |
| Change | - | 154.21% | 5.05% | 46.12% | - | - |
| Enterprise Value (EV) 1 | 17,067 | 40,905 | 44,046 | 65,182 | 63,832 | 62,325 |
| Change | - | 139.67% | 7.68% | 47.99% | -2.07% | -2.36% |
| P/E | 27.8x | 51.2x | 34.3x | 38.4x | 22.1x | 14.9x |
| PBR | - | 9.51x | 9.61x | 16.8x | 11.7x | 8.88x |
| PEG | - | 1.5x | 0.6x | 1.1x | 0.3x | 0.3x |
| Capitalization / Revenue | - | 10.7x | 7x | 8.21x | 5.19x | 3.85x |
| EV / Revenue | - | 10x | 6.76x | 8.03x | 4.98x | 3.6x |
| EV / EBITDA | - | 41x | 24.9x | 32.6x | 16.2x | 11.4x |
| EV / EBIT | - | 45.2x | 26.9x | 35.2x | 16.8x | 12x |
| EV / FCF | - | 38.9x | 26.3x | -85.1x | 56.1x | 17.4x |
| FCF Yield | - | 2.57% | 3.81% | -1.17% | 1.78% | 5.73% |
| Dividend per Share 2 | - | 22 | 46 | 46.45 | 72.52 | 115 |
| Rate of return | - | 1.48% | 2.95% | 1.96% | 3.07% | 4.86% |
| EPS 2 | 21.45 | 29 | 45.48 | 61.54 | 106.9 | 158.7 |
| Distribution rate | - | 75.9% | 101% | 75.5% | 67.9% | 72.5% |
| Net sales 1 | - | 4,073 | 6,514 | 8,113 | 12,823 | 17,305 |
| EBITDA 1 | - | 998.8 | 1,766 | 2,002 | 3,948 | 5,458 |
| EBIT 1 | - | 905.9 | 1,636 | 1,852 | 3,803 | 5,193 |
| Net income 1 | 616.3 | 845.6 | 1,327 | 1,848 | 3,131 | 4,074 |
| Net Debt 1 | - | -2,481 | -1,531 | -1,414 | -2,763 | -4,271 |
| Reference price 2 | 596.00 | 1,485.00 | 1,560.00 | 2,365.00 | 2,365.00 | 2,365.00 |
| Nbr of stocks (in thousands) | 28,636 | 29,216 | 29,216 | 28,159 | - | - |
| Announcement Date | 25/03/24 | 26/03/25 | 30/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.16x | 8.19x | 33.2x | 1.93% | 2.14B | |
| 35.84x | 10.87x | 31.42x | 0.42% | 375B | |
| 65.32x | 9.63x | 51.56x | 0.14% | 72.88B | |
| 64.42x | 19.16x | 83.95x | 0.12% | 49.77B | |
| 37.22x | 9.79x | 25.4x | 0.47% | 48.25B | |
| 30.16x | 9.51x | 19.94x | 1.31% | 36.13B | |
| 78.82x | 23.83x | 90.58x | 0.13% | 31.21B | |
| 36.65x | 3.45x | 10.5x | 0.42% | 26.31B | |
| 79.71x | 15.57x | 75.35x | 0.31% | 20.77B | |
| 75.89x | 20.18x | 71.62x | 0.18% | 18.85B | |
| Average | 54.32x | 13.02x | 49.35x | 0.54% | 68.13B | |
| Weighted average by Cap. | 45.33x | 11.89x | 40.74x | 0.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3131 Stock
- Valuation Grand Process Technology Corporation
Select your edition
All financial news and data tailored to specific country editions
