EN DE

Greatek Electronics Inc (2441) Fair Value & Analysis

Technology · TW · Market cap 67.7B TWD

GE Greatek Electronics Inc 2441 · TW
Price117.50 TWD
Fair Value86.09 TWD
Upside-26.7%
Quality67/100
Watch Greatek Electronics Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 15.1% net margin
Low debt · generates free cash flow
2.37% dividend yield
Ranks above peers (14/15)
Moderate moat 58/100
Evidence: High Range 58.87 TWD – 107.62 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Share price −14.9% over the past month.

A solid business, but screening 27% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (107.62 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (58.87 TWD to 107.62 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

145.00 TWD 44.75 TWD Fair Value 86.09 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 44.75 TWD – 145.00 TWD · fair‑value band 58.87 TWD – 107.62 TWD · the 117.50 TWD price screens above the 86.09 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Greatek Electronics Inc (2441) currently trades at 117.50 TWD, while our model-based Fair Value estimate is 86.09 TWD, implying the stock looks roughly 26.7% overvalued today. The Quality Score stands at 67/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Greatek Electronics Inc generated revenue of 17.6B TWD at a net margin of 15.1%. Revenue grew 21.2% year over year. It earns a return on equity of 11.0%. The balance sheet holds a net cash position of 5.9B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 58.87 TWD (bear case) to 107.62 TWD (bull case); at 117.50 TWD, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 21% below its 52-week high and 117% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at -27%, 2441 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 51.85 TWD 72.26 TWD 101.61 TWD 80
Residual Income 37.70 TWD 41.85 TWD 60.02 TWD 76
Rev-Margin DCF 51.49 TWD 76.88 TWD 106.16 TWD 74
All 26 models by family
DCF Models
FCF DCF 51.18 TWD 74.30 TWD 109.76 TWD 38
Owner Earnings 61.72 TWD 90.80 TWD 135.39 TWD 31
5Y Revenue Exit 51.49 TWD 76.92 TWD 109.43 TWD 39
5Y EBITDA Exit 81.05 TWD 132.41 TWD 192.83 TWD 41
5Y P/E Exit 62.01 TWD 96.67 TWD 133.17 TWD 38
10Y Revenue Exit 49.66 TWD 72.90 TWD 104.21 TWD 36
10Y EBITDA Exit 69.86 TWD 111.49 TWD 168.07 TWD 37
10Y P/E Exit 57.71 TWD 86.64 TWD 122.39 TWD 35
Earnings-Based
Graham-Dodd 29.27 TWD 92.60 TWD 123.35 TWD 54
Lynch FV 20.34 TWD 29.06 TWD 37.77 TWD 50
PEG = 1.0 20.34 TWD 29.06 TWD 37.77 TWD 46
EPV 46.79 TWD 52.88 TWD 58.21 TWD 59
Dividend Discount
Gordon GGM 27.55 TWD 57.27 TWD 90.86 TWD 70
DDM Multi-Stage 27.55 TWD 45.88 TWD 60.11 TWD 61
Multiples
P/E Multiple 64.57 TWD 86.09 TWD 107.62 TWD 63
P/S Multiple 54.88 TWD 73.18 TWD 91.47 TWD 58
P/B Multiple 54.88 TWD 73.18 TWD 91.47 TWD 55
EV/EBIT 74.60 TWD 96.05 TWD 117.50 TWD 53
EV/EBITDA 107.55 TWD 139.98 TWD 172.42 TWD 54
EV/Revenue 53.62 TWD 72.21 TWD 90.80 TWD 43
Asset-Based
NCAV (Graham) 21.23 TWD 28.45 TWD 42.46 TWD 50
Growth DCF
Growth DCF 51.85 TWD 72.26 TWD 101.61 TWD 80
Rev-Margin DCF 51.49 TWD 76.88 TWD 106.16 TWD 74
Economic Profit
Residual Income 37.70 TWD 41.85 TWD 60.02 TWD 76
ROIC Compounder 47.92 TWD 58.20 TWD 71.20 TWD 72
Growth Earnings
Growth-Adj P/E 53.98 TWD 77.12 TWD 100.25 TWD 68

Widest divergence: DCF Models (86.64 TWD) versus Asset-Based (28.45 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 17.6B TWD
Revenue growth (YoY) +21.2%
Net margin 15.1%
Return on equity 11.0%
Free cash flow 2.0B TWD FY2025
P/E ratio 27.8
More key figures
Operating margin 19.6%
EPS (TTM) 4.28 TWD
Dividend yield 2.4%
EPS growth (YoY) +35.0%
Net cash 5.9B TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 66 · Market factors (momentum, volatility) 68

Profitability 45
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 56
Disciplined investing over empire-building
Low Volatility 38
Calm price path (market factor)
Momentum 81
Price trend over the last 3–12 months (market factor)
52W Momentum 81
Distance to the 52-week high (market factor)
Net Issuance 91
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Greatek Electronics Inc., together with its subsidiaries, provides semiconductor assembly and testing services in Taiwan, Asia, America, Europe, and Africa.

Full company description

Greatek Electronics Inc., together with its subsidiaries, provides semiconductor assembly and testing services in Taiwan, Asia, America, Europe, and Africa. It offers wafer and final testing services, including testing program development, platform conversion, devices correlation, engineering, test peripheral equipment, and spare parts development service for logic, mix mode, and analog devices; IC semiconductor package assembly services; and package design services for electrical and thermal characterization. The company also provides leadframe based packages, including bumping, wafer probe, and DPS; ball-grid arrays; flip chip scale packages; quad flat no-leads packages; flip-chip quad flat no lead packages; P-DIP; transistor outline, small outline transistor, and thin small outline transistor; small-outline package; small outline j-leaded; quad flat package, low profile LQFP, and thin TQFP. In addition, it offers probe card and load board design service; and metal plating on semiconductor lead frames. The company was formerly known as He Teh Integrated Circuit Co. Ltd. in October 1995. Greatek Electronics Inc. was founded in 1972 and is headquartered in Miaoli, Taiwan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Greatek Electronics Inc reported revenue of 16.8B TWD in FY2025 versus 19.5B TWD in FY2021, a compound −3.7%/yr. Reported net income was 2.4B TWD in FY2025, compounding −14.6%/yr from FY2021.

Growth Quality 68/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
16.8B TWD
Latest YoY
+10.2%
Avg. growth/yr (3Y)
+1.7%
Avg. growth/yr (5Y)
+2.7%
Avg. growth/yr (23Y)
+5.9%
Revenue −3.7%/yr
FY21 19.5B TWD
FY22 16.0B TWD
FY23 13.6B TWD
FY24 15.2B TWD
FY25 16.8B TWD
Net income −14.6%/yr
FY21 4.6B TWD
FY22 3.2B TWD
FY23 2.0B TWD
FY24 2.5B TWD
FY25 2.4B TWD

2441 screens 27% overvalued. Compare with ASML Holding →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Greatek Electronics Inc Fair Value". https://www.fairvalue-calculator.com/stock/2441

Peer Group

Semiconductor Equipment & Materials · 211 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 67 · Top 25%
Fair Value upside −27% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 7% · Above median
Net margin (TTM) 15% · Above median
Operating margin (TTM) 20% · Above median
Revenue growth 21% · Above median
Dividend yield (TTM) 2.4% · Top 25%
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/E (TTM) 27.8× · Cheaper than 75% of peers
P/B 2.80× · Cheaper than median
P/S (TTM) 3.85× · Pricier than median
P/FCF 1.0× · Cheaper than median
EV/EBITDA 10.4× · Cheaper than median
PEG 1.23× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 58
PAST 44 · sector 30
HEALTH 100 · sector 96
DIVIDEND 47 · sector 16

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Greatek Electronics Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Greatek Electronics Inc (2441) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 86.09 TWD versus a price of 117.50 TWD, about −27% (overvalued).
What is the fair value of 2441?
Our model-based fair value for Greatek Electronics Inc is 86.09 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 117.50 TWD.
What is the quality score of 2441?
Greatek Electronics Inc has a Quality Score of 67/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Greatek Electronics Inc (2441)?
Greatek Electronics Inc reported trailing-twelve-month revenue of about 17.6B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 2441?
The net profit margin of Greatek Electronics Inc is about 15.1%, meaning it keeps roughly 15.1% of revenue as net income. Based on the latest reported figures.
Does Greatek Electronics Inc pay a dividend?
Greatek Electronics Inc currently shows a dividend yield of about 2.47% relative to its recent price (as of Jul 21, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Greatek Electronics Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.