Pan Jit International Inc (2481) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Pan Jit International Inc stock TWD 53.07, price TWD 108, that is 50.9% below the price, quality 66 out of 100. Rating: strongly 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 7, 2026.
How to read this chart
60‑month range 36.82 TWD – 227.50 TWD · fair‑value band 39.15 TWD – 66.74 TWD · the 108.00 TWD price screens above the 53.07 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Pan Jit International in your weekly email
Every Wednesday you see whether Pan Jit International 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.
PANJIT International Inc. manufactures, processes, assembles, imports, and exports semiconductors in Taiwan, Asia, the Americas, Europe, and internationally. It manufactures and sells wafers, power components, and control modules.
Show moreShow less
The company also engages in the research and development, design, manufacture, and technology consultation of power IC, field effect transistors, and fast recovery diodes; and sale of solar electricity.
In addition, it offers MOSFET and Schottky products, SiC devices, signal chain and motor control ICs, temperature sensors, IGBTs, diode rectifiers, protection devices, bipolar junction transistors, bridges, and package technology.
Its products are used in automotive, power supply, industrial, computing, consumer, and communication applications. The company was incorporated in 1986 and is headquartered in Kaohsiung, Taiwan.
Stock analysis
Pan Jit International Inc (2481) currently trades at 108.00 TWD, while our model-based Fair Value estimate is 53.07 TWD, 51% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 66.73 TWD per share, and 1 of the 24 models we run sit above the 108.00 TWD price.
Bear case: the Dividend Discount group reads lowest at 10.55 TWD, and 23 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 39.15 TWD (bear) to 66.74 TWD (bull), the price of 108.00 TWD sits above 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 66/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Pan Jit International Inc reported revenue of 13.1B TWD in FY2025 versus 13.9B TWD in FY2021, a compound −1.4%/yr. Reported net income was 1.2B TWD in FY2025, compounding −11.3%/yr from FY2021.
Key figures
Market cap 42.2B TWD (≈ $1.3B) Small · P/E ratio 28.7 · P/S ratio 3.02 · EPS (TTM) 3.76 TWD · Dividend yield 1.7% · Net margin 10.3% · Return on equity 10.4% · Return on assets (EBIT) 4.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 53% below its 52-week high and 43% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −2% fair-value upside, at −51%, 2481 screens richer than that median.
Fair Value models
Bear39.15 TWDFair Value 53.07 TWDBull66.74 TWD
Price 108.00 TWD · Downside -50.9%
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 (1.68 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.73/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.4%
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.
−0.3%
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.
+4.5%
Start year 2020 (pandemic). Over 10 years: −1.3% 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.
+7.6%
’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.
+1.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−0.1%
Dividend (yield on the price)1.7%
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.−0.1% vs 7.8%, 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.10% → 9%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 2.3%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Price in line with expectations
The price assumes more growth than the company has delivered so far and about what analysts expect.
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).
+17.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+16.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +15.9% a year for the price and +14.9% for the forecasts.
Compare Pan Jit International Inc with another stock
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.Semiconductor Equipment & Materials · 235 stocks
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). "Pan Jit International Inc Fair Value". https://www.fairvalue-calculator.com/stock/2481
Frequently asked questions
Is Pan Jit International Inc (2481) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 53.07 TWD versus a price of 108.00 TWD, about 51% lower (overvalued).
What is the fair value of 2481?
Our model-based fair value for Pan Jit International Inc is 53.07 TWD (as of Nov 7, 2026), built from audited fundamentals. The current price: 108.00 TWD.
What is the quality score of 2481?
Pan Jit International Inc has a Quality Score of 66/100. 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 Pan Jit International Inc (2481)?
Our model-based price target is the fair value of 53.07 TWD (as of Nov 7, 2026) from 24 valuation models. Cautious scenario 39.15 TWD, optimistic scenario 66.74 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Pan Jit International Inc stock forecast for 2026?
Our models put fair value at 53.07 TWD, about 51% lower versus a price of 108.00 TWD (overvalued). Cautious scenario 39.15 TWD, optimistic scenario 66.74 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Pan Jit International Inc (2481)?
Pan Jit International Inc reported trailing-twelve-month revenue of about 14.0B TWD (latest available figure, as of Nov 7, 2026).
Does Pan Jit International Inc pay a dividend?
Pan Jit International Inc currently shows a dividend yield of 1.67% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Pan Jit International Inc (2481) and when is the ex-dividend date?
Pan Jit International Inc pays a dividend of 1.80 TWD per share a year, a dividend yield of 1.7%. The last ex-dividend date was Apr 16, 2026. A dividend has been paid every year since 2019. The payout ratio is 47.9% of earnings. Free cash flow covers the dividend 3.35 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 Pan Jit International Inc (2481)?
For today's price to be fair in a discounted-cash-flow model, Pan Jit International Inc would have to grow free cash flow by +17.8 % per year for five years (discount rate 13.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.5 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 2481 use?
Our models discount Pan Jit International Inc at 13.4 %: a base by market capitalisation (small), damped by beta 1.55, 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 Pan Jit International Inc that is +17.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.4 %) and the same formula as our fair value.
How much growth has Pan Jit International Inc (2481) delivered so far?
Over the past 5 years revenue at Pan Jit International Inc grew +4.5 % a year. The price currently implies free-cash-flow growth of +17.8 % 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 Pan Jit International Inc (2481) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Pan Jit International Inc (+17.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Pan Jit International Inc (2481)?
The free-cash-flow yield on the price is 5.16 %: that much free cash flow Pan Jit International Inc produces per unit of market value. When it exceeds the discount rate of our models (13.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Pan Jit International Inc (2481)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pan Jit International Inc it is 53.07 TWD per share (as of Nov 7, 2026), against a price of 108.00 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 Pan Jit International Inc stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 2481 trades above its calculated fair value: price 108.00 TWD, fair value 53.07 TWD, a gap of about −51% (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 2481?
No. The price is what the market pays today (108.00 TWD); the fair value is what the company's own numbers justify (53.07 TWD). For Pan Jit International Inc the two are 54.93 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Pan Jit International Inc worth?
The market values Pan Jit International Inc at about 42.2B TWD (market capitalisation, as of Nov 7, 2026). Per share that is 108.00 TWD; our models calculate a fair value of 53.07 TWD per share.
What do the bullish and bearish scenarios say about 2481?
Our models span a range for Pan Jit International Inc: cautious scenario 39.15 TWD, base 53.07 TWD, optimistic 66.74 TWD per share (as of Nov 7, 2026, price 108.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2481?
Pan Jit International Inc trades at a price-to-earnings ratio of 28.7 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 53.07 TWD is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 20.2. Other multiples: PEG 0.4, P/B 2.9, P/S 3.0, EV/EBITDA 21.7.
What is the PEG ratio of 2481?
The PEG ratio of Pan Jit International Inc is 0.41 (P/E divided by earnings growth, as of Nov 7, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Pan Jit International Inc (2481)?
Balance-sheet figures for Pan Jit International Inc (as of Nov 7, 2026): return on equity 10.4%, debt of 0.36 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 2481 from its 52-week high?
Pan Jit International Inc trades at 108.00 TWD, about 53% below its 52-week high of 227.50 TWD and 43% above the low of 75.52 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 53.07 TWD is for.
Which stocks are comparable to Pan Jit International Inc?
From the same area (Technology) we also value ASML Holding, Applied Materials, Inc, Lam Research Corporation, KLA Corporation, 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 Pan Jit International Inc stock attractive at the current price?
The data as of Nov 7, 2026: price 108.00 TWD, calculated fair value 53.07 TWD (−51%), Quality Score 66/100, 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 2481 calculated?
We run Pan Jit International Inc 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 53.07 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 13.0% above its aggregate fair value. Pan Jit International Inc 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 Pan Jit International Inc (2481)?
The closing price on Nov 6, 2026 was 108.00 TWD. Our model-based fair value is 53.07 TWD, about 51% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Pan Jit International Inc right now?
The price sits above even our optimistic bull case (66.74 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Pan Jit International Inc (2481) come from?
Earnings per share at Pan Jit International Inc grew +9.1 % a year from 2014 to 2025. Broken into its drivers: revenue per share −3.2 %, EBIT margin +3.0 %, tax rate +3.9 %, residual (interest, one-offs) +5.4 %. 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 Pan Jit International Inc
How large is the market capitalisation of Pan Jit International Inc (2481)?
The market capitalisation of Pan Jit International Inc is 42.2B TWD (≈ $1.3B). 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 Pan Jit International Inc (2481)?
The price-to-sales ratio of Pan Jit International Inc is 3.02 (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 Pan Jit International Inc (2481)?
Earnings per share at Pan Jit International Inc are 3.76 TWD (price ÷ EPS = P/E 28.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Pan Jit International Inc (2481)?
The dividend yield of Pan Jit International Inc is 1.7% (payout 47.9%). 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 Pan Jit International Inc (2481)?
The net margin of Pan Jit International Inc is 10.3% (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 Pan Jit International Inc (2481)?
The return on equity (ROE) of Pan Jit International Inc is 10.4% (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 Pan Jit International Inc (2481)?
On an EBIT basis the return on assets of Pan Jit International Inc is 4.7% (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 Pan Jit International Inc (2481)?
The operating margin of Pan Jit International Inc is 11.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Pan Jit International Inc (2481)?
Revenue at Pan Jit International Inc is growing +16.3% versus a year earlier (3y avg −0.3%). 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 Pan Jit International Inc (2481)?
Earnings per share at Pan Jit International Inc are growing +93.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Pan Jit International Inc (2481) carry?
The net debt of Pan Jit International Inc is 7.5B TWD (fiscal year 2025, ≈ 3.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Pan Jit International Inc in the live analysis
One click puts Pan Jit International Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026