SysJust Co., Ltd. (3158) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of SysJust Co., Ltd. stock TWD 71.63, price TWD 81.40, that is 12.0% below the price, quality 58 out of 100. Rating: overvalued. Calculated from audited financials with 13 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 9, 2026.
How to read this chart
60‑month range 37.18 TWD – 141.03 TWD · fair‑value band 53.72 TWD – 89.54 TWD · the 81.40 TWD price screens above the 71.63 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow SysJust Co. in your weekly email
Every Wednesday you see whether SysJust Co. 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.
SysJust Co., Ltd. engages in information software and electronic information supply services in Taiwan. It is also involved in wholesale and distribution of electronic materials and computer equipment. The company was founded in 1988 and is headquartered in New Taipei City, Taiwan.
Stock analysis
SysJust Co., Ltd. (3158) currently trades at 81.40 TWD, while our model-based Fair Value estimate is 71.63 TWD, 12% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Earnings-Based group reads highest at a median of 95.05 TWD per share, and 7 of the 13 models we run sit above the 81.40 TWD price.
Bear case: the Asset-Based group reads lowest at 17.14 TWD, and 6 of the 13 models stay below the price. Data coverage for this calculation is high.
Scenario range: 53.72 TWD (bear) to 89.54 TWD (bull), the price of 81.40 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 58/100 (solid quality), in the Financial Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
SysJust Co., Ltd. reported revenue of 1.0B TWD in FY2025 versus 770M TWD in FY2021, a compound +7.1%/yr. Reported net income was 198M TWD in FY2025, compounding +9.1%/yr from FY2021.
Key figures
Market cap 2.5B TWD (≈ $75.0M) Micro · P/E ratio 11.1 · P/S ratio 2.26 · EPS (TTM) 7.32 TWD · Dividend yield 8.0% · Net margin 20.2% · Return on equity 28.7% · Return on assets (EBIT) 20.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 83 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −11% fair-value upside, at −12%, 3158 screens richer than that median.
Fair Value models
Bear53.72 TWDFair Value 71.63 TWDBull89.54 TWD
Price 81.40 TWD · Downside -12.0%
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 (0.7032 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.
Best data coverage
Growth DCF65.18 TWD84.65 TWD108.39 TWD76
Residual Income34.78 TWD42.58 TWD56.13 TWD76
Owner Earnings63.45 TWD85.45 TWD114.14 TWD75
All 13 models by family
DCF Models
Owner Earnings63.45 TWD85.45 TWD114.14 TWD75
5Y P/E Exit67.20 TWD98.80 TWD131.96 TWD68
10Y P/E Exit65.62 TWD90.63 TWD121.22 TWD62
Earnings-Based
Graham-Dodd44.08 TWD144.01 TWD192.43 TWD64
Lynch FV32.26 TWD46.09 TWD59.92 TWD61
Dividend Discount
Gordon GGM38.51 TWD66.62 TWD88.68 TWD68
DDM Multi-Stage38.51 TWD60.03 TWD71.46 TWD67
Multiples
P/E Multiple63.20 TWD84.27 TWD105.34 TWD63
P/B Multiple35.02 TWD46.70 TWD58.37 TWD55
Asset-Based
NCAV (Graham)11.31 TWD17.14 TWD21.42 TWD52
Growth DCF
Growth DCF65.18 TWD84.65 TWD108.39 TWD76
Rev-Margin DCF60.30 TWD86.11 TWD116.28 TWD70
Economic Profit
Residual Income34.78 TWD42.58 TWD56.13 TWD76
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.88/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.1%
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.
+7.6%
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.
+8.7%
Start year 2020 (pandemic). Over 10 years: +7.0% a year
Revenue growth 12 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.
+6.2%
’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.
+18.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.8%
Dividend (yield on the price)8.0%
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.10.8% vs 7.7%, picking up
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.18% → 22%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than 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).
+1.0%
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 −0.5% 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.Capital Markets · 384 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside−12.0% · Below median
Profitability
Return on equity (12 months)28.7% · Top 25%
Return on assets14.0% · Top 25%
Net margin (12 months)20.2% · Below median
Operating margin (12 months)24.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)20.1% · Above median
Dividend yield (12 months)8.0% · Top 25%
Valuation Multiplesvs Capital Markets median · lower = cheaper
P/E (12 months)11.1× · Cheaper than median
P/B2.38× · Priciest 25%
P/S (12 months)2.26× · Cheaper than median
Price / free cash flow (fiscal year)12.0× · 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.
Is SysJust Co., Ltd. (3158) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 71.63 TWD versus a price of 81.40 TWD, about 12% lower (overvalued).
What is the fair value of 3158?
Our model-based fair value for SysJust Co., Ltd. is 71.63 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 81.40 TWD.
What is the quality score of 3158?
SysJust Co., Ltd. has a Quality Score of 58/100. 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 SysJust Co., Ltd. (3158)?
Our model-based price target is the fair value of 71.63 TWD (as of Nov 9, 2026) from 13 valuation models. Cautious scenario 53.72 TWD, optimistic scenario 89.54 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the SysJust Co., Ltd. stock forecast for 2026?
Our models put fair value at 71.63 TWD, about 12% lower versus a price of 81.40 TWD (overvalued). Cautious scenario 53.72 TWD, optimistic scenario 89.54 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of SysJust Co., Ltd. (3158)?
SysJust Co., Ltd. reported trailing-twelve-month revenue of about 1.1B TWD (latest available figure, as of Nov 9, 2026).
Does SysJust Co., Ltd. pay a dividend?
SysJust Co., Ltd. currently shows a dividend yield of 7.99% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of SysJust Co., Ltd. (3158) and when is the ex-dividend date?
SysJust Co., Ltd. pays a dividend of 6.50 TWD per share a year, a dividend yield of 8.0%. The last ex-dividend date was Mar 30, 2026. A dividend has been paid every year since at least 2019. The payout ratio is 88.8% of earnings. Free cash flow covers the dividend 1.04 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into SysJust Co., Ltd. (3158)?
For today's price to be fair in a discounted-cash-flow model, SysJust Co., Ltd. would have to grow free cash flow by +1.0 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.7 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 3158 use?
Our models discount SysJust Co., Ltd. at 11.8 %: a base by market capitalisation (micro), damped by beta 0.01, 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 SysJust Co., Ltd. that is +1.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has SysJust Co., Ltd. (3158) delivered so far?
Over the past 5 years revenue at SysJust Co., Ltd. grew +8.7 % a year. The price currently implies free-cash-flow growth of +1.0 % 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 SysJust Co., Ltd. (3158) growing?
The median revenue growth in the sector is +6.0 % a year. That is the yardstick for the growth priced into SysJust Co., Ltd. (+1.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of SysJust Co., Ltd. (3158)?
The free-cash-flow yield on the price is 8.35 %: that much free cash flow SysJust Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SysJust Co., Ltd. (3158)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SysJust Co., Ltd. it is 71.63 TWD per share (as of Nov 9, 2026), against a price of 81.40 TWD. It is the blended result of 13 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is SysJust Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 3158 trades above its calculated fair value: price 81.40 TWD, fair value 71.63 TWD, a gap of about −12% (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 3158?
No. The price is what the market pays today (81.40 TWD); the fair value is what the company's own numbers justify (71.63 TWD). For SysJust Co., Ltd. the two are 9.77 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is SysJust Co., Ltd. worth?
The market values SysJust Co., Ltd. at about 2.5B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 81.40 TWD; our models calculate a fair value of 71.63 TWD per share.
What do the bullish and bearish scenarios say about 3158?
Our models span a range for SysJust Co., Ltd.: cautious scenario 53.72 TWD, base 71.63 TWD, optimistic 89.54 TWD per share (as of Nov 9, 2026, price 81.40 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3158?
SysJust Co., Ltd. trades at a price-to-earnings ratio of 11.1 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 71.63 TWD is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 14.0. Other multiples: P/B 2.4, P/S 2.3, EV/EBITDA 7.6.
How solid is the balance sheet of SysJust Co., Ltd. (3158)?
Balance-sheet figures for SysJust Co., Ltd. (as of Nov 9, 2026): return on equity 28.7%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 3158 from its 52-week high?
SysJust Co., Ltd. trades at 81.40 TWD, about 27% below its 52-week high of 110.76 TWD and at the low of 81.40 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 71.63 TWD is for.
Which stocks are comparable to SysJust Co., Ltd.?
From the same area (Financial Services) we also value Morgan Stanley, The Goldman Sachs Group, The Charles Schwab Corporation, Interactive Brokers Group, 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 SysJust Co., Ltd. stock attractive at the current price?
The data as of Nov 9, 2026: price 81.40 TWD, calculated fair value 71.63 TWD (−12%), Quality Score 58/100, from 13 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 3158 calculated?
We run SysJust Co., Ltd. through 13 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 71.63 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. SysJust Co., Ltd. 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 SysJust Co., Ltd. (3158)?
The closing price on Nov 6, 2026 was 81.40 TWD. Our model-based fair value is 71.63 TWD, about 12% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SysJust Co., Ltd. right now?
Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of SysJust Co., Ltd. (3158) come from?
Earnings per share at SysJust Co., Ltd. grew +9.0 % a year from 2013 to 2024. Broken into its drivers: revenue per share +5.8 %, EBIT margin +1.9 %, tax rate +1.1 %, residual (interest, one-offs) +0.0 %. 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 SysJust Co., Ltd.
How large is the market capitalisation of SysJust Co., Ltd. (3158)?
The market capitalisation of SysJust Co., Ltd. is 2.5B TWD (≈ $75.0M). 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 SysJust Co., Ltd. (3158)?
The price-to-sales ratio of SysJust Co., Ltd. is 2.26 (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 SysJust Co., Ltd. (3158)?
Earnings per share at SysJust Co., Ltd. are 7.32 TWD (price ÷ EPS = P/E 11.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of SysJust Co., Ltd. (3158)?
The dividend yield of SysJust Co., Ltd. is 8.0% (payout 88.8%). 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 SysJust Co., Ltd. (3158)?
The net margin of SysJust Co., Ltd. is 20.2% (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 SysJust Co., Ltd. (3158)?
The return on equity (ROE) of SysJust Co., Ltd. is 28.7% (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 SysJust Co., Ltd. (3158)?
On an EBIT basis the return on assets of SysJust Co., Ltd. is 20.2% (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 SysJust Co., Ltd. (3158)?
The operating margin of SysJust Co., Ltd. is 24.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SysJust Co., Ltd. (3158)?
Revenue at SysJust Co., Ltd. is growing +20.1% versus a year earlier (3y avg +7.6%). 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 SysJust Co., Ltd. (3158)?
Earnings per share at SysJust Co., Ltd. are growing +17.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does SysJust Co., Ltd. (3158) hold?
SysJust Co., Ltd. holds more cash than debt, 226M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch SysJust Co., Ltd. in the live analysis
One click puts SysJust Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026