Company Valuation: GFC. LTD.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026
Market Cap 1 11,665 12,409 14,320 21,153 20,710
Change - 6.37% 15.41% - -2.09%
Enterprise Value (EV) 11,665 12,409 14,320 21,153 20,710
Change - 6.37% 15.41% - -2.09%
P/E - 14.6x - 18.3x -
PBR 2.46x - 2.74x - 3.41x
PEG - - - - -
Capitalization / Revenue 2.53x - 2.72x - 3.37x
EV / Revenue 0x - 0x - 3.37x
EV / EBITDA - - - - -
EV / EBIT 0x - 0x - 15.5x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - 4.79 - 6.52 -
Distribution rate - - - - -
Net sales 1 4,605 - 5,268 - 6,151
EBITDA - - - - -
EBIT 1 888.1 - 968.4 - 1,336
Net income - 847.9 - 1,154 -
Net Debt - - - - -
Reference price 2 65.90 70.10 80.90 119.50 117.00
Nbr of stocks (in thousands) 177,012 177,012 177,012 177,012 177,012
Announcement Date 3/29/22 3/30/23 3/14/24 3/20/26 -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 636M
23.2x3.96x17.95x1.37% 156B
81.88x14.24x61.41x-.--% 64.6B
28.42x2.47x15.11x2.39% 38.23B
27.56x2.4x15.69x3.31% 32.6B
18.49x2.31x13.71x2.31% 28.24B
94.24x2.21x23.82x-.--% 28.37B
42.54x3.57x26.59x0.69% 17.73B
38.04x3.01x26.53x0.57% 14.63B
83.28x9.02x65.83x0.59% 14.59B
Average 48.63x 4.80x 29.63x 1.25% 39.56B
Weighted average by Cap. 42.07x 5.26x 27.19x 1.29%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GFC. LTD.

Historical PBR trend

Valuation ratios - PBR - GFC. LTD.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GFC. LTD.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GFC. LTD.