EN DE

Great China Metal Ind. Co (9905) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 6.3B TWD

GC Great China Metal Ind. Co 9905 · TW
Price21.35 TWD
Fair Value22.12 TWD
Upside+3.6%
Quality64/100
Watch Great China Metal Ind. Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.1% net margin
generates free cash flow
5.34% dividend yield
Ranks above peers (9/13)
Narrow moat 29/100
Evidence: High Range 16.59 TWD – 27.65 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price +5.2% over the past month.

A solid business, 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 16.59 TWD (bear) to 27.65 TWD (bull), base 22.12 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 64/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

25.63 TWD 19.85 TWD Fair Value 22.12 TWD Mar 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 19.85 TWD – 25.63 TWD · fair‑value band 16.59 TWD – 27.65 TWD · the 21.35 TWD price screens below the 22.12 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Great China Metal Ind. Co (9905) currently trades at 21.35 TWD, while our model-based Fair Value estimate is 22.12 TWD, implying the stock looks roughly 3.6% fairly valued today. The Quality Score stands at 64/100 (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: high), always confirm before acting.

Over the trailing twelve months, Great China Metal Ind. Co generated revenue of 8.5B TWD at a net margin of 5.1%. Revenue grew 15.1% year over year. It earns a return on equity of 5.0%. The balance sheet holds a net cash position of 580M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 16.59 TWD (bear case) to 27.65 TWD (bull case); at 21.35 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 8% below its 52-week high and 8% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -22% fair-value upside, at 4%, 9905 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 Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income 20.36 TWD 20.69 TWD 19.61 TWD 76
Growth DCF 30.56 TWD 38.14 TWD 50.10 TWD 72
Gordon GGM 10.54 TWD 13.70 TWD 16.83 TWD 70
All 24 models by family
DCF Models
FCF DCF 29.79 TWD 37.69 TWD 51.06 TWD 38
Owner Earnings 27.82 TWD 35.03 TWD 47.25 TWD 31
5Y Revenue Exit 22.06 TWD 27.13 TWD 34.12 TWD 39
5Y EBITDA Exit 25.21 TWD 32.55 TWD 41.76 TWD 41
5Y P/E Exit 24.55 TWD 31.40 TWD 39.17 TWD 38
10Y Revenue Exit 24.64 TWD 29.50 TWD 34.91 TWD 36
10Y EBITDA Exit 26.83 TWD 33.01 TWD 39.94 TWD 37
10Y P/E Exit 26.43 TWD 32.27 TWD 38.23 TWD 35
Earnings-Based
Graham-Dodd 8.85 TWD 16.06 TWD 19.83 TWD 54
EPV 14.14 TWD 15.29 TWD 16.28 TWD 59
Dividend Discount
Gordon GGM 10.54 TWD 13.70 TWD 16.83 TWD 70
DDM Multi-Stage 10.54 TWD 14.21 TWD 18.44 TWD 61
Multiples
P/E Multiple 16.59 TWD 22.12 TWD 27.65 TWD 63
P/S Multiple 16.59 TWD 22.12 TWD 27.65 TWD 58
P/B Multiple 16.59 TWD 22.12 TWD 27.65 TWD 55
EV/EBIT 19.69 TWD 23.96 TWD 28.23 TWD 53
EV/EBITDA 24.72 TWD 30.67 TWD 36.62 TWD 54
EV/Revenue 17.98 TWD 22.74 TWD 27.50 TWD 43
Asset-Based
NCAV (Graham) 13.38 TWD 17.93 TWD 26.77 TWD 50
Growth DCF
Growth DCF 30.56 TWD 38.14 TWD 50.10 TWD 72
Rev-Margin DCF 22.06 TWD 27.59 TWD 34.36 TWD 67
Economic Profit
Residual Income 20.36 TWD 20.69 TWD 19.61 TWD 76
ROIC Compounder 14.14 TWD 15.29 TWD 16.28 TWD 67
Growth Earnings
Growth-Adj P/E 11.85 TWD 16.93 TWD 22.01 TWD 68

Widest divergence: DCF Models (32.27 TWD) versus Dividend Discount (13.70 TWD). Highest evidence: Residual Income (76).

Notify me when 9905 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 8.5B TWD
Revenue growth (YoY) +15.1%
Net margin 5.1%
Return on equity 5.0%
Free cash flow 720M TWD FY2025
P/E ratio 16.0
More key figures
Operating margin 4.9%
EPS (TTM) 1.30 TWD
Dividend yield 5.3%
EPS growth (YoY) +47.7%
Net cash 580M TWD FY2025

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 66 · Market factors (momentum, volatility) 59

Profitability 31
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 45
Distance to the 52-week high (market factor)
Net Issuance 94
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

Great China Metal Ind. Co., Ltd. manufactures and sells food and beverage packaging containers in Taiwan, China, Southeast Asia, and internationally.

Full company description

Great China Metal Ind. Co., Ltd. manufactures and sells food and beverage packaging containers in Taiwan, China, Southeast Asia, and internationally. The company offers aluminum can, DRD, and end/bottom lid products; and coated aluminum cans, three-piece tin cans, re-extruded DRD cans, art cans, as well as aluminum and steel full-open lids, beverage easy-open lids, and plastic wrap-around film. Its products are used for beer cans, juice/soda cans, tea/coffee cans, canned food containers, milk powder cans, tea/cereal cans, functional drink cans, full-open/eco-friendly lids, and customized products applications. The company is also involved in the provision of printing and packaging services for various metal; and manufactures and sells metal containers, plastic products, and container packaging machine. The company was incorporated in 1973 and is headquartered in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Great China Metal Ind. Co reported revenue of 8.2B TWD in FY2025 versus 8.7B TWD in FY2021, a compound −1.5%/yr. Reported net income was 397M TWD in FY2025, compounding −9.9%/yr from FY2021.

Growth Quality 57/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
8.2B TWD
Latest YoY
−2.2%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−2.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.4%
Avg. growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.7%
Revenue −1.5%/yr
FY21 8.7B TWD
FY22 8.8B TWD
FY23 8.4B TWD
FY24 8.4B TWD
FY25 8.2B TWD
Net income −9.9%/yr
FY21 602M TWD
FY22 473M TWD
FY23 442M TWD
FY24 498M TWD
FY25 397M TWD
Character of growth · EPS growth decomposed (2014-2025) −4.6 % p.a.
Revenue per share +0.9 pp

of which total revenue +0.9 pp · buybacks/dilution +0.1 pp

EBIT margin −6.8 pp
Tax rate −0.9 pp
Residual (interest, one-offs) +2.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 9905: 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). "Great China Metal Ind. Co Fair Value". https://www.fairvalue-calculator.com/stock/9905

Peer Group

Packaging & Containers · 272 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 64 · Top 25%
Fair Value upside +4% · Above median
Return on equity (TTM) 5% · Below median
Return on assets 2% · Below median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth 15% · Top 25%
Dividend yield (TTM) 5.3% · Top 25%

Valuation Multiples vs Packaging & Containers median · lower = cheaper

P/E (TTM) 15.8× · Cheaper than median
P/B 0.77× · Cheaper than median
P/S (TTM) 0.74× · Pricier than median
P/FCF 0.3× · Cheaper than median
EV/EBITDA 5.5× · 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 38 · sector 9
FUTURE 76 · sector 1
PAST 20 · sector 21
HEALTH 0 · sector 92
DIVIDEND 100 · sector 42

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

Stock Price Fair Value vs Fair Value
Stora Enso Oyj STER kr 101.90 kr 126.39 +24%
ShenZhen YUTO Packaging Technology Co 002831 ¥29.10 ¥20.88 -28%
SCG Packaging Public Company SCGP 29.00 THB 16.12 THB -44%
AblePrint Technology Co 7734 2,850 TWD 661.69 TWD -77%
PT Fajar Surya Wisesa Tbk, FASW 5,312 IDR 1,194 IDR -78%
Taiwan Hon Chuan Enterprise Co 9939 132.50 TWD 127.06 TWD -4%
Time Technoplast Limited TIMETECHNO ₹206.82 ₹161.42 -22%
EPL Limited 500135 ₹222.25 ₹111.65 -50%
Ton Yi Industrial Corp 9907 15.15 TWD 23.17 TWD +53%
Dongwon Systems Corporation 014820 19,330 KRW 31,473 KRW +63%

Compare Great China Metal Ind. Co 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 Great China Metal Ind. Co (9905) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 22.12 TWD versus a price of 21.35 TWD, about +4% (fairly valued).
What is the fair value of 9905?
Our model-based fair value for Great China Metal Ind. Co is 22.12 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 21.35 TWD.
What is the quality score of 9905?
Great China Metal Ind. Co has a Quality Score of 64/100. 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 Great China Metal Ind. Co (9905)?
Great China Metal Ind. Co reported trailing-twelve-month revenue of about 8.5B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 9905?
The net profit margin of Great China Metal Ind. Co is about 5.1%, meaning it keeps roughly 5.1% of revenue as net income. Based on the latest reported figures.
Does Great China Metal Ind. Co pay a dividend?
Great China Metal Ind. Co currently shows a dividend yield of about 5.31% 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 Great China Metal Ind. 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.