EN DE

Gloria Material Technology Corp (5009) Fair Value & Analysis

Basic Materials · TW · Market cap 18.6B TWD

GM Gloria Material Technology Corp 5009 · TWO
Price32.85 TWD
Fair Value31.65 TWD
Upside-3.7%
Quality28/100
Watch Gloria Material Technology Corp for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 10.6% net margin
Low debt · negative free cash flow
3.54% dividend yield
Mixed vs. peers (7/13)
Narrow moat 36/100
Evidence: Medium Range 28.46 TWD – 39.56 TWD Share as image

Fair value as of: Jul 23, 2026

From 14 valuation models · updated 17 days ago

Share price −2.2% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 28.46 TWD (bear) to 39.56 TWD (bull), base 31.65 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 28/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

51.81 TWD 12.74 TWD Fair Value 31.65 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 12.74 TWD – 51.81 TWD · fair‑value band 28.46 TWD – 39.56 TWD · the 32.85 TWD price screens above the 31.65 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Gloria Material Technology Corp (5009) currently trades at 32.85 TWD, while our model-based Fair Value estimate is 31.65 TWD, implying the stock looks roughly 3.7% fairly valued today. The Quality Score stands at 28/100 (below-average quality), in the Basic Materials 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: medium).

Over the trailing twelve months, Gloria Material Technology Corp generated revenue of 11.4B TWD at a net margin of 10.6%. Revenue declined 5.2% year over year. It earns a return on equity of 6.9%. Net debt stands at 12.0B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 28.46 TWD (bear case) to 39.56 TWD (bull case); at 32.85 TWD, the current price sits within 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 20% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -7% fair-value upside, at -4%, 5009 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
Residual Income 26.56 TWD 28.28 TWD 30.68 TWD 76
ROIC Compounder 0.3300 TWD 1.72 TWD 2.94 TWD 72
Gordon GGM 25.55 TWD 35.99 TWD 46.68 TWD 70
All 14 models by family
Earnings-Based
Graham-Dodd 16.09 TWD 31.55 TWD 39.50 TWD 54
EPV 0.3300 TWD 1.72 TWD 2.94 TWD 59
Dividend Discount
Gordon GGM 25.55 TWD 35.99 TWD 46.68 TWD 70
DDM Multi-Stage 25.55 TWD 35.75 TWD 47.66 TWD 61
Multiples
P/E Multiple 30.16 TWD 40.21 TWD 50.27 TWD 63
P/S Multiple 23.73 TWD 31.65 TWD 39.56 TWD 58
P/B Multiple 30.16 TWD 40.21 TWD 50.27 TWD 55
EV/EBIT 10.39 TWD 16.52 TWD 22.65 TWD 53
EV/EBITDA 12.51 TWD 19.35 TWD 26.19 TWD 54
EV/Revenue 7.93 TWD 14.77 TWD 21.60 TWD 43
Asset-Based
NCAV (Graham) 16.05 TWD 21.50 TWD 32.09 TWD 50
Economic Profit
Residual Income 26.56 TWD 28.28 TWD 30.68 TWD 76
ROIC Compounder 0.3300 TWD 1.72 TWD 2.94 TWD 72
Growth Earnings
Growth-Adj P/E 21.99 TWD 31.42 TWD 40.85 TWD 68

Widest divergence: Dividend Discount (35.75 TWD) versus Earnings-Based (1.72 TWD). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 11.4B TWD
Revenue growth (YoY) -5.2%
Net margin 10.6%
Return on equity 6.9%
Free cash flow −1.6B TWD FY2025
P/E ratio 17.7
More key figures
Operating margin 11.2%
EPS (TTM) 1.92 TWD
Dividend yield 3.5%
EPS growth (YoY) -19.9%
Net debt 12.0B TWD FY2025

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 28/100

Of which business quality 30 · Market factors (momentum, volatility) 48

Profitability 31
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 15
Earnings quality: real cash, not paper profit
Fin. Strength 41
Balance sheet, leverage, solvency risk
Investment 19
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 50
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

Gloria Material Technology Corp. engages in smelting, manufacturing, processing and sales of steel in Taiwan, the United States, China, and internationally. The company offers austenitic, martensitic, ferrite, precipitation hardening, and duplex stainless steel; hot work, cold work, high speed, and plastic mold steel; and low alloy steel.

Full company description

Gloria Material Technology Corp. engages in smelting, manufacturing, processing and sales of steel in Taiwan, the United States, China, and internationally. The company offers austenitic, martensitic, ferrite, precipitation hardening, and duplex stainless steel; hot work, cold work, high speed, and plastic mold steel; and low alloy steel. It also engages in general investment and trading activities; and trading of alloy steel, special steel, carbon steel, and super alloy material rollers. It serves aerospace, energy, oil and gas, water, biomedicine, shipping, machinery tools, and mold industries. The company was incorporated in 1993 and is headquartered in Tainan City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Gloria Material Technology Corp reported revenue of 11.6B TWD in FY2025 versus 8.8B TWD in FY2021, a compound +7.1%/yr. Reported net income was 1.3B TWD in FY2025, compounding +14.6%/yr from FY2021.

Growth Quality 38/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
11.6B TWD
Latest YoY
−10.1%
Avg. growth/yr (3Y)
−2.2%
Avg. growth/yr (5Y)
+8.6%
Avg. growth/yr (19Y)
+1.5%
Revenue +7.1%/yr
FY21 8.8B TWD
FY22 12.4B TWD
FY23 13.5B TWD
FY24 12.9B TWD
FY25 11.6B TWD
Net income +14.6%/yr
FY21 752M TWD
FY22 2.0B TWD
FY23 2.3B TWD
FY24 2.6B TWD
FY25 1.3B TWD

Watch 5009: get an alert when its fair value changes →

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). "Gloria Material Technology Corp Fair Value". https://www.fairvalue-calculator.com/stock/5009

Peer Group

Steel · 378 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 28 · Bottom 25%
Fair Value upside −4% · Above median
Return on equity (TTM) 7% · Above median
Return on assets 2% · Below median
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 11% · Top 25%
Revenue growth -5% · Below median
Dividend yield (TTM) 3.5% · Above median
Debt / equity 0.35× · Higher than 75% of peers

Valuation Multiples vs Steel median · lower = cheaper

P/E (TTM) 17.7× · Cheaper than median
P/B 1.06× · Cheaper than median
P/S (TTM) 1.63× · Pricier than 75% of peers
EV/EBITDA 16.5× · Pricier than 75% of peers

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 28 · sector 20
FUTURE 0 · sector 4
PAST 28 · sector 15
HEALTH 82 · sector 95
DIVIDEND 71 · sector 41

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 Steel stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Tata Steel Limited TTST $0.2010 $0.2000 -0%
JSW Steel Limited JSWSTEEL ₹1,227 ₹1,140 -7%
Baoshan Iron & Steel Co 600019 ¥5.89 ¥8.07 +37%
China Steel Corporation 2002A 38.55 TWD 8.74 TWD -77%
POSCO Holdings 005490 313,500 KRW 155,270 KRW -50%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,940 ARS +17%
Jindal Steel Limited JINDALSTEL ₹1,028 ₹545.12 -47%
Lloyds Metals and Energy Limited LLOYDSME ₹1,844 ₹1,098 -40%
Gerdau S.A GGBN 83.50 MXN 42.64 MXN -49%
Ternium S.A TXR 17,780 ARS 27,210 ARS +53%

Compare Gloria Material Technology Corp with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Gloria Material Technology Corp (5009) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 31.65 TWD versus a price of 32.85 TWD, about −4% (fairly valued).
What is the fair value of 5009?
Our model-based fair value for Gloria Material Technology Corp is 31.65 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 32.85 TWD.
What is the quality score of 5009?
Gloria Material Technology Corp has a Quality Score of 28/100. 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 Gloria Material Technology Corp (5009)?
Gloria Material Technology Corp reported trailing-twelve-month revenue of about 11.4B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 5009?
The net profit margin of Gloria Material Technology Corp is about 10.6%, meaning it keeps roughly 10.6% of revenue as net income. Based on the latest reported figures.
Does Gloria Material Technology Corp pay a dividend?
Gloria Material Technology Corp currently shows a dividend yield of about 3.39% relative to its recent price (as of Jul 23, 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 Gloria Material Technology Corp 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.