EN DE

Gallant Precision Machining Co (5443) Fair Value & Analysis

Technology · TW · Market cap 15.8B TWD

GP Gallant Precision Machining Co 5443 · TWO
Price95.10 TWD
Fair Value43.41 TWD
Upside-54.4%
Quality46/100
Watch Gallant Precision Machining Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.7% net margin
Low debt · generates free cash flow
2.33% dividend yield
Mixed vs. peers (7/14)
Narrow moat 38/100
Evidence: Medium Range 29.92 TWD – 54.93 TWD Share as image

Fair value as of: Jul 21, 2026

From 25 valuation models · updated 19 days ago

Share price −10.7% over the past month.

Below-average quality, and screening another 54% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (54.93 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (29.92 TWD to 54.93 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

155.00 TWD 20.66 TWD Fair Value 43.41 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 20.66 TWD – 155.00 TWD · fair‑value band 29.92 TWD – 54.93 TWD · the 95.10 TWD price screens above the 43.41 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

Gallant Precision Machining Co (5443) currently trades at 95.10 TWD, while our model-based Fair Value estimate is 43.41 TWD, implying the stock looks roughly 54.4% overvalued today. The Quality Score stands at 46/100 (below-average 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: medium).

Over the trailing twelve months, Gallant Precision Machining Co generated revenue of 4.9B TWD at a net margin of 7.7%. Revenue grew 23.6% year over year. It earns a return on equity of 5.5%. Net debt stands at 3.3B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 29.92 TWD (bear case) to 54.93 TWD (bull case); at 95.10 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 33% below its 52-week high and 22% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at -54%, 5443 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 16.58 TWD 25.52 TWD 37.84 TWD 80
Residual Income 41.96 TWD 42.75 TWD 40.91 TWD 76
Rev-Margin DCF 19.56 TWD 33.83 TWD 49.26 TWD 74
All 25 models by family
DCF Models
FCF DCF 16.01 TWD 25.72 TWD 39.73 TWD 38
Owner Earnings 16.87 TWD 26.98 TWD 41.58 TWD 31
5Y Revenue Exit 19.56 TWD 33.73 TWD 51.37 TWD 39
5Y EBITDA Exit 22.44 TWD 38.90 TWD 57.46 TWD 41
5Y P/E Exit 24.36 TWD 42.35 TWD 60.47 TWD 38
10Y Revenue Exit 17.22 TWD 29.67 TWD 45.43 TWD 36
10Y EBITDA Exit 19.84 TWD 33.18 TWD 49.90 TWD 37
10Y P/E Exit 21.05 TWD 35.52 TWD 52.11 TWD 35
Earnings-Based
Graham-Dodd 17.58 TWD 43.57 TWD 56.48 TWD 54
PEG = 1.0 7.91 TWD 11.30 TWD 14.68 TWD 46
EPV 21.50 TWD 25.92 TWD 29.78 TWD 59
Dividend Discount
Gordon GGM 28.22 TWD 52.33 TWD 85.06 TWD 70
DDM Multi-Stage 28.22 TWD 42.60 TWD 58.23 TWD 61
Multiples
P/E Multiple 38.77 TWD 51.70 TWD 64.62 TWD 63
P/S Multiple 32.96 TWD 43.94 TWD 54.93 TWD 58
P/B Multiple 32.96 TWD 43.94 TWD 54.93 TWD 55
EV/EBIT 36.87 TWD 50.82 TWD 64.77 TWD 53
EV/EBITDA 30.38 TWD 42.16 TWD 53.94 TWD 54
EV/Revenue 23.23 TWD 35.32 TWD 47.41 TWD 43
Asset-Based
NCAV (Graham) 27.27 TWD 36.54 TWD 54.54 TWD 50
Growth DCF
Growth DCF 16.58 TWD 25.52 TWD 37.84 TWD 80
Rev-Margin DCF 19.56 TWD 33.83 TWD 49.26 TWD 74
Economic Profit
Residual Income 41.96 TWD 42.75 TWD 40.91 TWD 76
ROIC Compounder 21.50 TWD 25.92 TWD 29.78 TWD 72
Growth Earnings
Growth-Adj P/E 29.92 TWD 42.74 TWD 55.56 TWD 68

Widest divergence: Multiples (43.94 TWD) versus Growth DCF (25.52 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.9B TWD
Revenue growth (YoY) +23.6%
Net margin 7.7%
Return on equity 5.5%
Free cash flow 314M TWD FY2025
P/E ratio 40.2
More key figures
Operating margin 10.4%
EPS (TTM) 2.54 TWD
Dividend yield 2.2%
EPS growth (YoY) -61.5%
Net debt 3.3B TWD FY2025

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

Quality Score breakdown

Overall quality 46/100

Of which business quality 46 · Market factors (momentum, volatility) 40

Profitability 26
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 30
Disciplined investing over empire-building
Low Volatility 43
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 36
Distance to the 52-week high (market factor)
Net Issuance 84
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

Gallant Precision Machining Co., Ltd. manufactures and sells flat panel display manufacturing and testing equipment, semiconductor packaging equipment, automation equipment, and related products in Taiwan, China, and internationally.

Full company description

Gallant Precision Machining Co., Ltd. manufactures and sells flat panel display manufacturing and testing equipment, semiconductor packaging equipment, automation equipment, and related products in Taiwan, China, and internationally. It offers semiconductor and flat panel display products, such as AOI, grinding, polisher, wet process, and prober, as well as lamination flat panel products; printed circuit boards, including AOI and metrology, and grinding products; and intelligent manufacturing solutions comprising smart logistics and GPM AI solutions. The company was incorporated in 1978 and is headquartered in Hsinchu City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Gallant Precision Machining Co reported revenue of 4.7B TWD in FY2025 versus 4.8B TWD in FY2021, a compound −0.7%/yr. Reported net income was 417M TWD in FY2025, compounding +14.1%/yr from FY2021.

Growth Quality 67/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.7B TWD
Latest YoY
+5.3%
Avg. growth/yr (3Y)
−0.5%
Avg. growth/yr (5Y)
+6.2%
Avg. growth/yr (8Y)
−0.4%
Revenue −0.7%/yr
FY21 4.8B TWD
FY22 4.7B TWD
FY23 3.1B TWD
FY24 4.4B TWD
FY25 4.7B TWD
Net income +14.1%/yr
FY21 246M TWD
FY22 390M TWD
FY23 204M TWD
FY24 297M TWD
FY25 417M TWD

5443 screens 54% 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). "Gallant Precision Machining Co Fair Value". https://www.fairvalue-calculator.com/stock/5443

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 46 · Bottom 25%
Fair Value upside −54% · Above median
Return on equity (TTM) 5% · Below median
Return on assets 2% · Below median
Net margin (TTM) 8% · Below median
Operating margin (TTM) 10% · Below median
Revenue growth 24% · Above median
Dividend yield (TTM) 2.3% · Top 25%
Debt / equity 0.22× · Higher than median

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

P/E (TTM) 38.6× · Cheaper than median
P/B 1.80× · Cheaper than median
P/S (TTM) 3.25× · Cheaper than median
P/FCF 1.6× · Cheaper than median
EV/EBITDA 30.1× · Pricier 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 22 · sector 30
HEALTH 89 · 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 Gallant Precision Machining Co 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 Gallant Precision Machining Co (5443) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 43.41 TWD versus a price of 95.10 TWD, about −54% (overvalued).
What is the fair value of 5443?
Our model-based fair value for Gallant Precision Machining Co is 43.41 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 95.10 TWD.
What is the quality score of 5443?
Gallant Precision Machining Co has a Quality Score of 46/100. 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 Gallant Precision Machining Co (5443)?
Gallant Precision Machining Co reported trailing-twelve-month revenue of about 4.9B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 5443?
The net profit margin of Gallant Precision Machining Co is about 7.7%, meaning it keeps roughly 7.7% of revenue as net income. Based on the latest reported figures.
Does Gallant Precision Machining Co pay a dividend?
Gallant Precision Machining Co currently shows a dividend yield of about 2.19% 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 Gallant Precision Machining Co 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.