Valuation GTM Holdings Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-09-01			5-day change	1st Jan Change
31.95 ^TWD	-0.16%		+0.63%	-7.53%

08-13	GTM Holdings Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-11	GTM Holdings Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,033	5,257	5,288	6,406	6,833	7,026
Change	-	4.44%	0.58%	21.15%	6.67%	2.83%
Enterprise Value (EV) ¹	7,021	7,841	7,669	8,692	8,866	9,172
Change	-	11.68%	-2.19%	13.34%	2.01%	3.44%
P/E	14.1x	11.5x	13x	11.2x	10.4x	14.4x
PBR	0.79x	0.77x	0.74x	0.84x	0.82x	0.84x
PEG	-	0.4x	-1.2x	0.3x	0.7x	-0.6x
Capitalization / Revenue	8.31x	7.53x	6.59x	7.42x	8.08x	7.58x
EV / Revenue	11.6x	11.2x	9.56x	10.1x	10.5x	9.9x
EV / EBITDA	15.2x	16.6x	14.7x	15.7x	17.1x	15.6x
EV / EBIT	18.9x	21.2x	18.4x	19.5x	23.4x	22.4x
EV / FCF	24.1x	41.1x	15.6x	22x	34.4x	22.2x
FCF Yield	4.15%	2.43%	6.41%	4.54%	2.91%	4.5%
Dividend per Share ²	0.7	0.9	0.8	1.13	1.35	0.9636
Rate of return	2.83%	3.48%	3.08%	3.59%	4.02%	2.79%
EPS ²	1.75	2.25	2	2.81	3.24	2.4
Distribution rate	40%	40%	40%	40.2%	41.7%	40.1%
Net sales ¹	605.4	698	801.9	863.7	845.8	926.7
EBITDA ¹	461.3	472.4	521.3	553	519.7	589.8
EBIT ¹	372.4	369.7	416.3	444.6	379.6	409.4
Net income ¹	357.9	458.3	407.5	573.8	661.3	489.3
Net Debt ¹	1,988	2,584	2,381	2,286	2,033	2,145
Reference price ²	24.75	25.85	26.00	31.50	33.60	34.55
Nbr of stocks (in thousands)	203,371	203,371	203,371	203,371	203,371	203,371
Announcement Date	3/19/21	3/14/22	3/16/23	3/15/24	3/14/25	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.($)
GTM HOLDINGS CORPORATION	-	-	-	-	203M
MITSUBISHI ESTATE CO., LTD.	18.87x	4.09x	16.54x	1.29%	28.87B
EMAAR PROPERTIES	5.41x	0.63x	1.33x	9.24%	26.04B
MITSUI FUDOSAN CO., LTD.	14.39x	3.15x	15.03x	2.44%	26.14B
ALPHA DHABI HOLDING	7.99x	0.88x	3.22x	2.8%	20.44B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.57x	6.57x	17.43x	1.58%	19.58B
DLF LIMITED	33.46x	15.57x	53.84x	1.22%	17.61B
HONGKONG LAND HOLDINGS LIMITED	35.32x	13.06x	32.82x	3.34%	17.11B
ALDAR PROPERTIES	7.47x	1.77x	5.46x	2.84%	16.38B
AZRIELI GROUP LTD.	9.4x	27.83x	-	2.34%	16B
Average	16.21x	8.17x	18.21x	3.01%	18.84B
Weighted average by Cap.	15.72x	7.10x	16.91x	3.15%