Company Valuation: Gloria Material Technology Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 9,652 16,358 25,297 27,261 18,823 18,399 -
Change - 69.48% 54.65% 7.76% -30.95% -2.25% -
Enterprise Value (EV) 19,343 16,358 25,297 27,261 18,823 18,399 18,399
Change - -15.43% 54.65% 7.76% -30.95% -2.25% 0%
P/E 12.9x 8.8x 11.7x 11.7x 14.6x 12.2x 10.9x
PBR 1.12x 1.56x 1.76x 1.45x 1.03x - -
PEG - 0x -12.34x -2.22x -0.3x 0.5x 0.9x
Capitalization / Revenue 1.1x 1.32x 1.87x 2.12x 1.63x 1.52x 1.46x
EV / Revenue 0x 0x 0x 0x 0x 1.52x 1.46x
EV / EBITDA - 0x 0x 0x 0x 6.79x 6.29x
EV / EBIT 0x 0x 0x 0x 0x 13.5x 12.2x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 1.4 - - - - - -
Rate of return 6.38% - - - - - -
EPS 2 1.7 4.22 4.18 3.96 2.2 2.7 3.02
Distribution rate 82.4% - - - - - -
Net sales 1 8,771 12,365 13,525 12,864 11,560 12,073 12,607
EBITDA 1 - 2,843 3,531 3,913 1,494 2,710 2,923
EBIT 1 1,074 2,415 2,374 1,960 954.7 1,367 1,503
Net income 1 751.6 2,019 2,340 2,592 1,296 1,628 1,818
Net Debt 9,691 - - - - - -
Reference price 2 21.95 37.15 48.85 46.50 32.10 32.95 32.95
Nbr of stocks (in thousands) 439,706 440,316 517,844 586,257 586,372 558,380 -
Announcement Date 2/25/22 3/2/23 3/6/24 3/17/25 3/13/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.09x - - - 570M
20.69x1.82x10.03x0.56% 32.34B
11.72x0.44x4.31x4.69% 18.22B
19.35x1.87x9.69x0.23% 11.64B
8.9x0.63x4.13x4.93% 10.56B
17.18x0.93x7.81x5.34% 10.46B
59.75x5.24x29.67x0.45% 10.37B
10.21x - - - 10.32B
81.43x1.44x13.74x1.11% 9.05B
Average 26.81x 1.77x 11.34x 2.47% 12.62B
Weighted average by Cap. 25.11x 1.68x 10.45x 2.23%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5009 Stock
  4. Valuation Gloria Material Technology Corp.