Valuation Grand Pacific Petrochemical Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-10-06			5-day change	1st Jan Change
14.85 ^TWD	+2.41%		+2.77%	+26.38%

08-26	Grand Pacific Acquires Stakes in Taiwan Semiconductor Specialty Materials Firms; Shares Up 10%	MT
08-25	Grand Pacific Petrochemical Corporation and Air Water Inc. Partner to Enter the High-Growth Semiconductor Specialty Materials Market	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	21,526	26,020	17,090	16,821	11,564	13,003
Change	-	20.88%	-34.32%	-1.57%	-31.25%	12.44%
Enterprise Value (EV) ¹	13,683	20,210	27,044	28,622	29,172	33,079
Change	-	47.71%	33.81%	5.83%	1.92%	13.4%
P/E	5.27x	4.45x	-33.8x	-9.56x	-7.36x	-2.96x
PBR	0.77x	0.74x	0.52x	0.51x	0.35x	0.46x
PEG	-	0.1x	0x	-0x	0.7x	-0x
Capitalization / Revenue	1.3x	1.15x	0.94x	1.07x	0.7x	0.57x
EV / Revenue	0.83x	0.9x	1.49x	1.82x	1.78x	1.46x
EV / EBITDA	5.51x	5.71x	-137x	-57x	-25.1x	-14.1x
EV / EBIT	7.79x	6.94x	-34.4x	-26.2x	-17.4x	-8.18x
EV / FCF	6.32x	-4.67x	-2.28x	-7.66x	-6.74x	-52.9x
FCF Yield	15.8%	-21.4%	-43.9%	-13%	-14.8%	-1.89%
Dividend per Share ²	0.1	2	0.5	-	-	-
Rate of return	0.42%	6.97%	2.65%	-	-	-
EPS ²	4.51	6.45	-0.5579	-1.59	-1.42	-3.969
Distribution rate	2.22%	31%	-89.6%	-	-	-
Net sales ¹	16,576	22,547	18,177	15,719	16,418	22,614
EBITDA ¹	2,484	3,541	-197.4	-502.1	-1,162	-2,339
EBIT ¹	1,757	2,913	-787.1	-1,092	-1,673	-4,044
Net income ¹	4,109	5,881	-493.8	-1,438	-1,560	-4,380
Net Debt ¹	-7,844	-5,810	9,954	11,801	17,607	20,077
Reference price ²	23.75	28.70	18.85	15.20	10.45	11.75
Nbr of stocks (in thousands)	906,373	906,620	906,620	1,106,620	1,106,620	1,106,620
Announcement Date	3/30/21	3/31/22	3/25/23	3/15/24	3/17/25	3/16/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GRAND PACIFIC PETROCHEMICAL CORPORATION	-	-	-	-	517M
LINDE PLC	29.9x	6.86x	17.53x	1.31%	226B
AIR LIQUIDE	27.35x	4.25x	13.68x	2.13%	121B
THE SHERWIN-WILLIAMS COMPANY	28.76x	3.51x	18x	1%	77.51B
NAN YA PLASTICS CORPORATION	21.26x	6.85x	33.88x	3.2%	73.09B
AIR PRODUCTS & CHEMICALS, INC.	82.93x	6.23x	14.48x	2.57%	62.57B
SABIC	62.84x	1.29x	8.5x	6.33%	37.28B
WANHUA CHEMICAL GROUP CO., LTD.	10.99x	1.17x	6.34x	3.02%	32.17B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.04x	3.03x	7.11x	4.67%	24.36B
ASIAN PAINTS LIMITED	44.14x	5.65x	30.05x	1.29%	24.12B
Average	35.25x	4.31x	16.62x	2.84%	67.87B
Weighted average by Cap.	33.95x	5.19x	17.42x	2.22%