Ve Wong Corp (1203) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Ve Wong Corp stock TWD 38.04, price TWD 44.90, that is 15.3% below the price, quality 65 out of 100. Rating: overvalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 29.37 TWD – 58.30 TWD · fair‑value band 28.53 TWD – 47.55 TWD · the 44.90 TWD price screens above the 38.04 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Ve Wong in your weekly email
Every Wednesday you see whether Ve Wong is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Ve Wong Corporation engages in the production and sale of monosodium glutamate, soy sauce, instant noodles, canned food, and beverages in Taiwan, Thailand, and Vietnam.
Show moreShow less
The company offers canned foods, including pickled cucumber, pickled lettuce, chili turnip strips, strip cucumber with perilla, ginger crisp, chili bamboo shoots, fermented tofu, and garlic chili sauce; canned beverages, such as asparagus drink, honey herbal jelly drink, mixed sweet porridge chinese style, lemon tea, peach drink, guava drink, paochong tea, and mixed fruit and vegetable juice; and soy sauce, thick soy sauce, and vegetarian oyster sauce shiitake flavor.
It also provides seasoning products comprising spices powder mix, soup base seasoning bonito flavor, soup base seasoning shiitake flavor, soup base seasoning chicken flavor, ig-enriched monosodium glutamate, and sesame oil; instant noodles; and fast foods/instant soups, such as beef curry flavor, chicken curry flavor, pork curry flavor, beef stew flavor, mushroom pork flavor, vegetarian flavor, italian pasta sauce with beef and pork flavor, braised pork with tender bamboo shoot flavor, fried gluten, fried gluten with peanuts, instant laver soup, vegetarian instant laver soup, instant cup soup hot and sour flavor, instant cup soup corn flavor, and instant cup soup seaweed flavor.
In addition, the company is involved in the residential, building, and industrial plant development and leasing; investment in public construction; and import and distribution of foreign tobacco, alcohol, and beverages.
It sells its products under the Ve Wong, A-One, Vihuongto, Champion, Prince, Kung-Fu, Kim Ve Wong, Rarity, and Hot of Hots brand names. Ve Wong Corporation was incorporated in 1959 and is based in Taipei, Taiwan.
Stock analysis
Ve Wong Corp (1203) currently trades at 44.90 TWD, while our model-based Fair Value estimate is 38.04 TWD, 15% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 40.30 TWD per share, and 0 of the 24 models we run sit above the 44.90 TWD price.
Bear case: the Dividend Discount group reads lowest at 7.05 TWD, and 24 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 28.53 TWD (bear) to 47.55 TWD (bull), the price of 44.90 TWD sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 65/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Ve Wong Corp reported revenue of 5.7B TWD in FY2025 versus 5.8B TWD in FY2021, a compound −0.7%/yr. Reported net income was 431M TWD in FY2025, compounding −1.0%/yr from FY2021.
Key figures
Market cap 15.2B TWD (≈ $462M) Small · P/E ratio 21.4 · P/S ratio 2.00 · EPS (TTM) 2.10 TWD · Dividend yield 2.2% · Net margin 9.4% · Return on equity 10.1% · Return on assets (EBIT) 9.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (medium confidence).
What moves the price
The share trades about 10% below its 52-week high and 17% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −1% fair-value upside, at −15%, 1203 screens richer than that median.
Fair Value models
Bear28.53 TWDFair Value 38.04 TWDBull47.55 TWD
Price 44.90 TWD · Downside -15.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.9433 TWD per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−10.1%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−4.0%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−1.3%
Start year 2020 (pandemic). Over 10 years: −1.6% a year
Revenue growth 23 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−7.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−9.7%
Dividend (yield on the price)2.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−9.7% vs 0.1%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.16% → 17%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+0.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −1.3% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Packaged Foods · 625 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside−15.3% · Below median
Profitability
Return on equity (12 months)10.1% · Above median
Return on assets6.6% · Above median
Net margin (12 months)15.0% · Top 25%
Operating margin (12 months)14.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−7.1% · Bottom 25%
Dividend yield (12 months)2.2% · Below median
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Packaged Foods median · lower = cheaper
P/E (12 months)21.4× · Pricier than median
P/B2.37× · Pricier than median
P/S (12 months)4.55× · Priciest 25%
Price / free cash flow (fiscal year)20.6× · Pricier than median
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). "Ve Wong Corp Fair Value". https://www.fairvalue-calculator.com/stock/1203
Frequently asked questions
Is Ve Wong Corp (1203) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 38.04 TWD versus a price of 44.90 TWD, about 15% lower (overvalued).
What is the fair value of 1203?
Our model-based fair value for Ve Wong Corp is 38.04 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 44.90 TWD.
What is the quality score of 1203?
Ve Wong Corp has a Quality Score of 65/100. 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 price target for Ve Wong Corp (1203)?
Our model-based price target is the fair value of 38.04 TWD (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 28.53 TWD, optimistic scenario 47.55 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Ve Wong Corp stock forecast for 2026?
Our models put fair value at 38.04 TWD, about 15% lower versus a price of 44.90 TWD (overvalued). Cautious scenario 28.53 TWD, optimistic scenario 47.55 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Ve Wong Corp (1203)?
Ve Wong Corp reported trailing-twelve-month revenue of about 5.3B TWD (latest available figure, as of Nov 8, 2026).
Does Ve Wong Corp pay a dividend?
Ve Wong Corp currently shows a dividend yield of 2.23% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Ve Wong Corp (1203) and when is the ex-dividend date?
Ve Wong Corp pays a dividend of 1.00 TWD per share a year, a dividend yield of 2.2%. The last ex-dividend date was Sep 3, 2026. The payout ratio is 47.6% of earnings. Free cash flow covers the dividend 4.95 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Ve Wong Corp (1203)?
For today's price to be fair in a discounted-cash-flow model, Ve Wong Corp would have to grow free cash flow by +0.2 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.3 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 1203 use?
Our models discount Ve Wong Corp at 10.3 %: a base by market capitalisation (small), damped by beta 0.32, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Ve Wong Corp that is +0.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Ve Wong Corp (1203) delivered so far?
Over the past 5 years revenue at Ve Wong Corp grew -1.3 % a year. The price currently implies free-cash-flow growth of +0.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Ve Wong Corp (1203) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Ve Wong Corp (+0.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ve Wong Corp (1203)?
The free-cash-flow yield on the price is 7.76 %: that much free cash flow Ve Wong Corp produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ve Wong Corp (1203)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ve Wong Corp it is 38.04 TWD per share (as of Nov 8, 2026), against a price of 44.90 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Ve Wong Corp stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 1203 trades above its calculated fair value: price 44.90 TWD, fair value 38.04 TWD, a gap of about −15% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 1203?
No. The price is what the market pays today (44.90 TWD); the fair value is what the company's own numbers justify (38.04 TWD). For Ve Wong Corp the two are 6.86 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Ve Wong Corp worth?
The market values Ve Wong Corp at about 15.2B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 44.90 TWD; our models calculate a fair value of 38.04 TWD per share.
What do the bullish and bearish scenarios say about 1203?
Our models span a range for Ve Wong Corp: cautious scenario 28.53 TWD, base 38.04 TWD, optimistic 47.55 TWD per share (as of Nov 8, 2026, price 44.90 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1203?
Ve Wong Corp trades at a price-to-earnings ratio of 21.4 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 38.04 TWD is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 15.6. Other multiples: P/B 2.4, P/S 4.5, EV/EBITDA 21.3.
How solid is the balance sheet of Ve Wong Corp (1203)?
Balance-sheet figures for Ve Wong Corp (as of Nov 8, 2026): return on equity 10.1%, debt of 0.01 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 1203 from its 52-week high?
Ve Wong Corp trades at 44.90 TWD, about 10% below its 52-week high of 49.95 TWD and 17% above the low of 38.40 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 38.04 TWD is for.
Which stocks are comparable to Ve Wong Corp?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Ve Wong Corp stock attractive at the current price?
The data as of Nov 8, 2026: price 44.90 TWD, calculated fair value 38.04 TWD (−15%), Quality Score 65/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 1203 calculated?
We run Ve Wong Corp through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 38.04 TWD builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Ve Wong Corp itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Ve Wong Corp (1203)?
The closing price on Nov 9, 2026 was 44.90 TWD. Our model-based fair value is 38.04 TWD, about 15% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ve Wong Corp right now?
Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder. The price sits in the upper half of our model range, so the margin of safety is thin. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Where does the earnings growth of Ve Wong Corp (1203) come from?
Earnings per share at Ve Wong Corp grew +2.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share −2.6 %, EBIT margin +4.7 %, tax rate −0.4 %, residual (interest, one-offs) +0.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Ve Wong Corp
How large is the market capitalisation of Ve Wong Corp (1203)?
The market capitalisation of Ve Wong Corp is 15.2B TWD (≈ $462M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Ve Wong Corp (1203)?
The price-to-sales ratio of Ve Wong Corp is 2.00 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ve Wong Corp (1203)?
Earnings per share at Ve Wong Corp are 2.10 TWD (price ÷ EPS = P/E 21.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Ve Wong Corp (1203)?
The dividend yield of Ve Wong Corp is 2.2% (payout 47.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Ve Wong Corp (1203)?
The net margin of Ve Wong Corp is 9.4% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Ve Wong Corp (1203)?
The return on equity (ROE) of Ve Wong Corp is 10.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Ve Wong Corp (1203)?
On an EBIT basis the return on assets of Ve Wong Corp is 9.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Ve Wong Corp (1203)?
The operating margin of Ve Wong Corp is 14.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ve Wong Corp (1203)?
Revenue at Ve Wong Corp is growing −7.1% versus a year earlier (3y avg −4.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Ve Wong Corp (1203)?
Earnings per share at Ve Wong Corp are growing +632% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Ve Wong Corp (1203) hold?
Ve Wong Corp holds more cash than debt, 1.1B TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Ve Wong Corp in the live analysis
One click puts Ve Wong Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026