Stock 3131 GRAND PROCESS TECHNOLOGY CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Grand Process Technology Corporation

Equities

3131

TW0003131009

Semiconductor Equipment & Testing

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1,175 TWD +9.81% Intraday chart for Grand Process Technology Corporation +14.08% +97.15%
Mar. 25 Grand Process Technology Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Grand Process Technology Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,604 8,137 11,337 10,781 6,474 17,067
Enterprise Value (EV) 1 2,159 7,496 10,293 9,437 5,062 15,937
P/E ratio 9.45 x 25.2 x 28.7 x 16.2 x 9.08 x 27.8 x
Yield 7.58% 2.87% 2.77% 4.5% 7.93% 2.68%
Capitalization / Revenue 1.75 x 3.95 x 4.56 x 2.95 x 1.74 x 4.82 x
EV / Revenue 1.45 x 3.64 x 4.14 x 2.58 x 1.36 x 4.5 x
EV / EBITDA 6.77 x 15 x 16.4 x 10.3 x 5.96 x 20.3 x
EV / FCF 86.4 x 27.9 x 19.8 x 24 x 13.1 x -128 x
FCF Yield 1.16% 3.58% 5.05% 4.16% 7.65% -0.78%
Price to Book 1.28 x 2.89 x 3.9 x 3.45 x 1.92 x 4.64 x
Nbr of stocks (in thousands) 24,684 29,216 28,521 28,521 28,521 28,636
Reference price 2 105.5 278.5 397.5 378.0 227.0 596.0
Announcement Date 4/1/19 3/30/20 3/30/21 3/30/22 3/30/23 3/25/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,484 2,061 2,488 3,658 3,723 3,544
EBITDA 1 318.7 499 627.2 918.8 849.7 784.6
EBIT 1 265.4 414.8 533.1 824.3 759.3 695
Operating Margin 17.88% 20.12% 21.43% 22.53% 20.39% 19.61%
Earnings before Tax (EBT) 1 337.6 404.1 510 834.5 934.2 748.7
Net income 1 278.7 310 396.9 669.5 722.1 616.3
Net margin 18.77% 15.04% 15.95% 18.3% 19.39% 17.39%
EPS 2 11.16 11.05 13.85 23.31 24.99 21.45
Free Cash Flow 1 25 268.2 520 392.7 387.2 -124.2
FCF margin 1.68% 13.01% 20.9% 10.74% 10.4% -3.51%
FCF Conversion (EBITDA) 7.84% 53.75% 82.92% 42.74% 45.57% -
FCF Conversion (Net income) 8.97% 86.53% 131.04% 58.66% 53.62% -
Dividend per Share 2 8.000 8.000 11.00 17.00 18.00 16.00
Announcement Date 4/1/19 3/30/20 3/30/21 3/30/22 3/30/23 3/25/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 445 641 1,044 1,344 1,413 1,130
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 25 268 520 393 387 -124
ROE (net income / shareholders' equity) 12.6% 12.9% 13.9% 22% 22.1% 17.3%
ROA (Net income/ Total Assets) 4.02% 5.79% 6.44% 8.89% 7.27% 5.95%
Assets 1 6,936 5,356 6,160 7,533 9,939 10,363
Book Value Per Share 2 82.50 96.30 102.0 110.0 118.0 129.0
Cash Flow per Share 2 30.70 33.90 30.50 38.20 67.40 75.80
Capex 1 70.3 13.5 25.6 83 251 690
Capex / Sales 4.73% 0.65% 1.03% 2.27% 6.75% 19.47%
Announcement Date 4/1/19 3/30/20 3/30/21 3/30/22 3/30/23 3/25/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Semiconductor Machinery Manufacturing

1st Jan change Capi.
GRAND PROCESS TECHNOLOGY CORPORATION Stock Grand Process Technology Corporation
+97.15% 1.03B
APPLIED MATERIALS, INC. Stock Applied Materials, Inc.
+25.49% 169B
ASM INTERNATIONAL N.V. Stock ASM International N.V.
+32.74% 32.77B
DISCO CORPORATION Stock Disco Corporation
+31.53% 31.67B
GLOBALFOUNDRIES, INC. Stock GlobalFoundries, Inc.
-20.15% 26.77B
NAURA TECHNOLOGY GROUP CO., LTD. Stock NAURA Technology Group Co., Ltd.
+27.65% 22.95B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA Stock Advanced Micro-Fabrication Equipment Inc. China
-12.08% 11.56B
HANMI SEMICONDUCTOR CO., LTD. Stock HANMI Semiconductor Co., Ltd.
+122.37% 9.62B
KOKUSAI ELECTRIC CORPORATION Stock Kokusai Electric Corporation
+31.00% 5.94B
ACM RESEARCH (SHANGHAI), INC. Stock ACM Research (Shanghai), Inc.
-19.16% 5.07B
Semiconductor Machinery Manufacturing
  1. Stock Market
  2. Equities
  3. 3131 Stock
  4. Financials Grand Process Technology Corporation