EN DE

Glotech Industrial Corp (5475) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 18.6B TWD

GI Glotech Industrial Corp 5475 · TWO
Price123.50 TWD
Fair Value151.95 TWD
Upside+23.0%
Quality54/100
Watch Glotech Industrial Corp for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.8% net margin
Low debt · negative free cash flow
Ranks above peers (9/11)
Narrow moat 25/100
Evidence: Low Range 113.47 TWD – 226.95 TWD Share as image

Fair value as of: Jul 21, 2026

From 2 valuation models · updated 19 days ago

Fair value updated Jul 21, 2026, revised from 150.87 TWD to 151.95 TWD (+0.7%) since Jul 11, 2026. Share price −42.2% over the past month.

A solid business, screening 23% undervalued on our models.

What matters now

  • Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (113.47 TWD to 226.95 TWD) leaves room in how you read the outcome.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

400.00 TWD 5.17 TWD Fair Value 151.95 TWD Feb 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 5.17 TWD – 400.00 TWD · fair‑value band 113.47 TWD – 226.95 TWD · the 123.50 TWD price screens below the 151.95 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

Glotech Industrial Corp (5475) currently trades at 123.50 TWD, while our model-based Fair Value estimate is 151.95 TWD, implying the stock looks roughly 23.0% undervalued today. The Quality Score stands at 54/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: low), always confirm before acting.

Over the trailing twelve months, Glotech Industrial Corp generated revenue of 1.0B TWD at a net margin of 2.8%. Revenue grew 90.9% year over year. It earns a return on equity of 3.1%. Net debt stands at 1.1B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 113.47 TWD (bear case) to 226.95 TWD (bull case); at 123.50 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 69% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -27% fair-value upside, at 23%, 5475 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
EV/EBITDA 120.64 TWD 151.95 TWD 182.80 TWD 54
NCAV (Graham) 161.62 TWD 216.41 TWD 323.24 TWD 50
All 2 models by family
Multiples
EV/EBITDA 120.64 TWD 151.95 TWD 182.80 TWD 54
Asset-Based
NCAV (Graham) 161.62 TWD 216.41 TWD 323.24 TWD 50

Widest divergence: Asset-Based (216.41 TWD) versus Multiples (151.95 TWD). Highest evidence: EV/EBITDA (54).

Key figures & financial health

Revenue (TTM) 1.0B TWD
Revenue growth (YoY) +90.9%
Net margin 2.8%
Return on equity 3.1%
Free cash flow −230M TWD FY2025
Operating margin 8.8%
More key figures
EPS (TTM) -0.1600 TWD
EPS growth (YoY) +32.1%
Net debt 1.1B TWD FY2025

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 52 · Market factors (momentum, volatility) 45

Profitability 12
Margins and returns on capital today
Quality Growth 100
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 50
Balance sheet, leverage, solvency risk
Investment 66
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 62
Distance to the 52-week high (market factor)
Net Issuance 82
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

Glotech Industrial Corp. engages in research and development, production, and sale of electronic-grade fiberglass fabrics in Taiwan and internationally. The company offers fiberglass fabric, quartz fiber yarn and fabric, and composite material products. The company was formerly known as A Johnson Composite Inc.

Full company description

Glotech Industrial Corp. engages in research and development, production, and sale of electronic-grade fiberglass fabrics in Taiwan and internationally. The company offers fiberglass fabric, quartz fiber yarn and fabric, and composite material products. The company was formerly known as A Johnson Composite Inc. and changed its name to Glotech Industrial Corp. in May 2011. Glotech Industrial Corp. was founded in 1997 and is headquartered in Yangmei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Glotech Industrial Corp reported revenue of 876M TWD in FY2025 versus 2.0B TWD in FY2021, a compound −18.2%/yr. Reported net income was −20.7M TWD in FY2025.

Growth Quality 35/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
876M TWD
Latest YoY
+58.8%
Avg. growth/yr (3Y)
+9.4%
Avg. growth/yr (5Y)
+6.8%
Avg. growth/yr (6Y)
−3.9%
Revenue −18.2%/yr
FY21 2.0B TWD
FY22 670M TWD
FY23 539M TWD
FY24 552M TWD
FY25 876M TWD
Net income
FY21 474M TWD
FY22 −345M TWD
FY23 −213M TWD
FY24 −172M TWD
FY25 −20.7M TWD

Watch 5475: 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). "Glotech Industrial Corp Fair Value". https://www.fairvalue-calculator.com/stock/5475

Peer Group

Textile Manufacturing · 309 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 52 · Above median
Fair Value upside +23% · Above median
Return on equity (TTM) 3% · Below median
Return on assets 1% · Below median
Net margin (TTM) 3% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 91% · Top 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Textile Manufacturing median · lower = cheaper

P/B 0.65× · Cheaper than median
P/S (TTM) 0.56× · Cheaper than median
EV/EBITDA 5.9× · 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 64 · sector 11
FUTURE 100 · sector 0
PAST 12 · sector 14
HEALTH 99 · sector 95
DIVIDEND 0 · sector 34

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 Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$44.40 HK$75.65 +70%
Tongkun Group 601233 ¥23.56 ¥14.53 -38%
Inner Mongolia ERDOS Resources Co 600295 ¥12.04 ¥14.35 +19%
HMT (Xiamen) New Technical Materials Co 603306 ¥91.75 ¥12.85 -86%
Far Eastern New Century Corporation 1402 27.55 TWD 28.72 TWD +4%
K.P.R. Mill Limited KPRMILL ₹1,083 ₹467.49 -57%
Zhejiang Orient Holdings 600120 ¥5.18 ¥2.21 -57%
Vardhman Textiles Limited VTL ₹602.20 ₹437.53 -27%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 323.84 TRY +86%
Shandong Fiberglass Group 605006 ¥16.75 ¥6.42 -62%

Compare Glotech Industrial Corp with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Glotech Industrial Corp (5475) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 151.95 TWD versus a price of 123.50 TWD, about +23% (undervalued).
What is the fair value of 5475?
Our model-based fair value for Glotech Industrial Corp is 151.95 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 123.50 TWD.
What is the quality score of 5475?
Glotech Industrial Corp has a Quality Score of 54/100. 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 Glotech Industrial Corp (5475)?
Glotech Industrial Corp reported trailing-twelve-month revenue of about 1.0B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 5475?
The net profit margin of Glotech Industrial Corp is about 2.8%, meaning it keeps roughly 2.8% of revenue as net income. Based on the latest reported figures.

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 Glotech Industrial 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.