Roo Hsing Co Ltd (4414) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Roo Hsing Co Ltd stock TWD 12.97, price TWD 7.10, upside +82.7%, quality 43 out of 100. Rating: strongly undervalued. 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 9, 2026.
How to read this chart
60‑month range 7.10 TWD – 38.72 TWD · fair‑value band 11.20 TWD – 17.01 TWD · the 7.10 TWD price screens below the 12.97 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 9, 2026.
Follow Roo Hsing Co in your weekly email
Every Wednesday you see whether Roo Hsing 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.
Roo Hsing Co., Ltd engages in the manufacturing, processing, trading, and import and export of knitting, woven, cotton, wool, leather, and other garments in Taiwan. The company processes, trades, imports, and exports ready-made garment accessories.
Show moreShow less
It acts as an agent for domestic and foreign companies for bids, quotes, procurement, and distribution. In addition, the company offers trousers, skirts, pants, shorts, woven jackets, knitted pyjamas, and shirts; and management consultancy service.
Further, it engages in luggage manufacture; general investment; wholesale of electronic materials; funeral site development, lease, and sale; and real estate development. The company was formerly known as Roo Hsing Garment Co., Ltd. and changed its name to Roo Hsing Co., Ltd. in June 2008.
Roo Hsing Co., Ltd. was incorporated in 1977 and is based in Taipei, Taiwan.
Stock analysis
Roo Hsing Co Ltd (4414) currently trades at 7.10 TWD, while our model-based Fair Value estimate is 12.97 TWD, implying the stock looks roughly 45% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 29.15 TWD per share, and 21 of the 24 models we run sit above the 7.10 TWD price.
Bear case: the Asset-Based group reads lowest at 4.71 TWD, and 3 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 11.20 TWD (bear) to 17.01 TWD (bull), the price of 7.10 TWD sits below 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 43/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Roo Hsing Co Ltd reported revenue of 14.1B TWD in FY2025 versus 16.5B TWD in FY2021, a compound −3.9%/yr. Reported net income was 170M TWD in FY2025.
Key figures
Market cap 2.0B TWD (≈ $61.6M) Micro · P/E ratio 39.4 · P/S ratio 0.14 · EPS (TTM) 0.1800 TWD · Net margin 0.3% · Return on equity 1.2% · Return on assets (EBIT) −4.3% (5-year average) · Operating margin 0.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 22 out of 100 (medium confidence).
What moves the price
The share trades about 42% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −7% fair-value upside, at 83%, 4414 screens cheaper than that median.
Fair Value models
Bear11.20 TWDFair Value 12.97 TWDBull17.01 TWD
Price 7.10 TWD · Upside +82.7%
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 (0.1544 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
−5.4%
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.
−6.6%
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.
−3.8%
Start year 2020 (pandemic). Over 10 years: +19.1% 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.
+6.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
1.2% (2020) → 3.7% (2025)
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+4.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +2.8% 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.Apparel Manufacturing · 213 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score43 · Bottom 25%
Fair Value upside+82.7% · Top 25%
Profitability
Return on equity (12 months)1.2% · Below median
Return on assets1.3% · Below median
Net margin (12 months)0.3% · Below median
Operating margin (12 months)0.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)13.5% · Top 25%
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Apparel Manufacturing median · lower = cheaper
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). "Roo Hsing Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/4414
Frequently asked questions
Is Roo Hsing Co Ltd (4414) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 12.97 TWD versus a price of 7.10 TWD, about +83% upside (undervalued).
What is the fair value of 4414?
Our model-based fair value for Roo Hsing Co Ltd is 12.97 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 7.10 TWD.
What is the quality score of 4414?
Roo Hsing Co Ltd has a Quality Score of 43/100. 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 Roo Hsing Co Ltd (4414)?
Our model-based price target is the fair value of 12.97 TWD (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 11.20 TWD, optimistic scenario 17.01 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Roo Hsing Co Ltd stock forecast for 2026?
Our models put fair value at 12.97 TWD, about +83% upside versus a price of 7.10 TWD (undervalued). Cautious scenario 11.20 TWD, optimistic scenario 17.01 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Roo Hsing Co Ltd (4414)?
Roo Hsing Co Ltd reported trailing-twelve-month revenue of about 14.6B TWD (latest available figure, as of Nov 9, 2026).
What growth is priced into Roo Hsing Co Ltd (4414)?
For today's price to be fair in a discounted-cash-flow model, Roo Hsing Co Ltd would have to grow free cash flow by +4.5 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.8 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 4414 use?
Our models discount Roo Hsing Co Ltd at 13.3 %: a base by market capitalisation (micro), 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 Roo Hsing Co Ltd that is +4.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has Roo Hsing Co Ltd (4414) delivered so far?
Over the past 5 years revenue at Roo Hsing Co Ltd grew -3.8 % a year. The price currently implies free-cash-flow growth of +4.5 % 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 Roo Hsing Co Ltd (4414) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Roo Hsing Co Ltd (+4.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Roo Hsing Co Ltd (4414)?
The free-cash-flow yield on the price is 27.76 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Roo Hsing Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Roo Hsing Co Ltd (4414)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Roo Hsing Co Ltd it is 12.97 TWD per share (as of Nov 9, 2026), against a price of 7.10 TWD. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Roo Hsing Co Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 4414 trades below its calculated fair value: price 7.10 TWD, fair value 12.97 TWD, a gap of about +83% (undervalued). 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 4414?
No. The price is what the market pays today (7.10 TWD); the fair value is what the company's own numbers justify (12.97 TWD). For Roo Hsing Co Ltd the two are 5.87 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Roo Hsing Co Ltd worth?
The market values Roo Hsing Co Ltd at about 2.0B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 7.10 TWD; our models calculate a fair value of 12.97 TWD per share.
What do the bullish and bearish scenarios say about 4414?
Our models span a range for Roo Hsing Co Ltd: cautious scenario 11.20 TWD, base 12.97 TWD, optimistic 17.01 TWD per share (as of Nov 9, 2026, price 7.10 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 4414?
Roo Hsing Co Ltd trades at a price-to-earnings ratio of 39.4 (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 12.97 TWD is built from several models across several years. Other multiples: P/B 0.5, P/S 0.1, EV/EBITDA 3.2.
How solid is the balance sheet of Roo Hsing Co Ltd (4414)?
Balance-sheet figures for Roo Hsing Co Ltd (as of Nov 9, 2026): return on equity 1.2%, debt of 0.04 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is 4414 from its 52-week high?
Roo Hsing Co Ltd trades at 7.10 TWD, about 42% below its 52-week high of 12.20 TWD and at the low of 7.10 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 12.97 TWD is for.
Which stocks are comparable to Roo Hsing Co Ltd?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, LPP SA, Levi Strauss & Co, 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 Roo Hsing Co Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 7.10 TWD, calculated fair value 12.97 TWD (+83%), Quality Score 43/100, 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 4414 calculated?
We run Roo Hsing Co Ltd through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 12.97 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. Roo Hsing Co Ltd currently trades 45% below its own fair value, and the market average says nothing about that. 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 Roo Hsing Co Ltd (4414)?
The closing price on Nov 9, 2026 was 7.10 TWD. Our model-based fair value is 12.97 TWD, about +83% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Roo Hsing Co Ltd right now?
The large discount to fair value meets weak quality (43/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (11.20 TWD). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Roo Hsing Co Ltd
How large is the market capitalisation of Roo Hsing Co Ltd (4414)?
The market capitalisation of Roo Hsing Co Ltd is 2.0B TWD (≈ $61.6M). 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 Roo Hsing Co Ltd (4414)?
The price-to-sales ratio of Roo Hsing Co Ltd is 0.14 (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 Roo Hsing Co Ltd (4414)?
Earnings per share at Roo Hsing Co Ltd are 0.1800 TWD (price ÷ EPS = P/E 39.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Roo Hsing Co Ltd (4414)?
The net margin of Roo Hsing Co Ltd is 0.3% (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 Roo Hsing Co Ltd (4414)?
The return on equity (ROE) of Roo Hsing Co Ltd is 1.2% (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 Roo Hsing Co Ltd (4414)?
On an EBIT basis the return on assets of Roo Hsing Co Ltd is −4.3% (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 Roo Hsing Co Ltd (4414)?
The operating margin of Roo Hsing Co Ltd is 0.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Roo Hsing Co Ltd (4414)?
Revenue at Roo Hsing Co Ltd is growing +13.5% versus a year earlier (3y avg −6.6%). 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 Roo Hsing Co Ltd (4414)?
Earnings per share at Roo Hsing Co Ltd are growing −3.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Roo Hsing Co Ltd (4414) carry?
The net debt of Roo Hsing Co Ltd is 3.9B TWD (fiscal year 2025, ≈ 7.8 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 Roo Hsing Co Ltd in the live analysis
One click puts Roo Hsing Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026