Brillian Network & Automation Integrated System Co. Ltd. (6788) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Brillian Network & Automation Integrated System Co. Ltd. stock TWD 470, price TWD 301, upside +56.0%, quality 77 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 2, 2026.
How to read this chart
60‑month range 66.46 TWD – 504.56 TWD · fair‑value band 316.08 TWD – 640.59 TWD · the 301.00 TWD price screens below the 469.53 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 2, 2026.
Follow Brillian Network & Automation Integrated System Co. in your weekly email
Every Wednesday you see whether Brillian Network & Automation Integrated System 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.
Brillian Network & Automation Integrated System Co. Ltd. provides and integrates the network communication systems and automation technologies to its clients in Taiwan and China.
Show moreShow less
The company offers RFID system for critical material tracking, advanced material handling module and integrated tracking systems, Advanced AMC free Handling System, and fire protection system, as well as customization products and solutions.
Brillian Network & Automation Integrated System Co. Ltd. was founded in 1990 and is headquartered in Miaoli, Taiwan.
Stock analysis
Brillian Network & Automation Integrated System Co. Ltd. (6788) currently trades at 301.00 TWD, while our model-based Fair Value estimate is 469.53 TWD, implying the stock looks roughly 36% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 618.85 TWD per share, and 18 of the 26 models we run sit above the 301.00 TWD price.
Bear case: the Asset-Based group reads lowest at 51.82 TWD, and 8 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 316.08 TWD (bear) to 640.59 TWD (bull), the price of 301.00 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 77/100 (high quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Brillian Network & Automation Integrated System Co. Ltd. reported revenue of 2.6B TWD in FY2025 versus 1.1B TWD in FY2021, a compound +24.1%/yr. Reported net income was 673M TWD in FY2025, compounding +30.8%/yr from FY2021.
Key figures
Market cap 11.8B TWD (≈ $361M) Small · P/E ratio 15.7 · P/S ratio 4.32 · EPS (TTM) 19.19 TWD · Dividend yield 5.0% · Net margin 27.3% · Return on equity 29.7% · Return on assets (EBIT) 18.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 92 out of 100 (low confidence).
What moves the price
The share trades about 40% below its 52-week high and 49% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −36% fair-value upside, at 56%, 6788 screens cheaper than that median.
Fair Value models
Bear316.08 TWDFair Value 469.53 TWDBull640.59 TWD
Price 301.00 TWD · Upside +56.0%
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 (3.58 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+20.0%
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.
+22.2%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+32.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+27.9%
Dividend (yield on the price)5.0%
Profit margin 2021 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.27% → 34%
2025 sits 78% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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).
+6.9%
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 +5.2% a year for the price.
Compare Brillian Network & Automation Integrated System Co. Ltd. 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.Electrical Equipment & Parts · 564 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score77 · Top 25%
Fair Value upside+56.0% · Top 25%
Profitability
Return on equity (12 months)29.7% · Top 25%
Return on assets17.7% · Top 25%
Net margin (12 months)27.3% · Top 25%
Operating margin (12 months)35.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)10.4% · Below median
Dividend yield (12 months)5.0% · Top 25%
Valuation Multiplesvs Electrical Equipment & Parts median · lower = cheaper
P/E (12 months)15.7× · Cheapest 25%
P/B4.23× · Priciest 25%
P/S (12 months)4.32× · Priciest 25%
Price / free cash flow (fiscal year)15.6× · Cheaper 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). "Brillian Network & Automation Integrated System Co. Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/6788
Frequently asked questions
Is Brillian Network & Automation Integrated System Co. Ltd. (6788) overvalued or undervalued?
As of Nov 2, 2026, our model estimates a fair value of 469.53 TWD versus a price of 301.00 TWD, about +56% upside (undervalued).
What is the fair value of 6788?
Our model-based fair value for Brillian Network & Automation Integrated System Co. Ltd. is 469.53 TWD (as of Nov 2, 2026), built from audited fundamentals. The current price: 301.00 TWD.
What is the quality score of 6788?
Brillian Network & Automation Integrated System Co. Ltd. has a Quality Score of 77/100. 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 Brillian Network & Automation Integrated System Co. Ltd. (6788)?
Our model-based price target is the fair value of 469.53 TWD (as of Nov 2, 2026) from 26 valuation models. Cautious scenario 316.08 TWD, optimistic scenario 640.59 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Brillian Network & Automation Integrated System Co. Ltd. stock forecast for 2026?
Our models put fair value at 469.53 TWD, about +56% upside versus a price of 301.00 TWD (undervalued). Cautious scenario 316.08 TWD, optimistic scenario 640.59 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Brillian Network & Automation Integrated System Co. Ltd. (6788)?
Brillian Network & Automation Integrated System Co. Ltd. reported trailing-twelve-month revenue of about 2.7B TWD (latest available figure, as of Nov 2, 2026).
Does Brillian Network & Automation Integrated System Co. Ltd. pay a dividend?
Brillian Network & Automation Integrated System Co. Ltd. currently shows a dividend yield of 4.98% relative to its recent price (as of Nov 2, 2026).
How much is the dividend of Brillian Network & Automation Integrated System Co. Ltd. (6788) and when is the ex-dividend date?
Brillian Network & Automation Integrated System Co. Ltd. pays a dividend of 15.00 TWD per share a year, a dividend yield of 5.0%. The last ex-dividend date was Jun 2, 2026. A dividend has been paid every year since at least 2021. The payout ratio is 78.2% of earnings. Free cash flow covers the dividend 1.30 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Brillian Network & Automation Integrated System Co. Ltd. (6788)?
For today's price to be fair in a discounted-cash-flow model, Brillian Network & Automation Integrated System Co. Ltd. would have to grow free cash flow by +6.9 % per year for five years (discount rate 12.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +24.1 % per year. As of Nov 2, 2026.
What discount rate (WACC) does the fair value of 6788 use?
Our models discount Brillian Network & Automation Integrated System Co. Ltd. at 12.1 %: a base by market capitalisation (small), damped by beta 1.11, 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 Brillian Network & Automation Integrated System Co. Ltd. that is +6.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.1 %) and the same formula as our fair value.
How much growth has Brillian Network & Automation Integrated System Co. Ltd. (6788) delivered so far?
Over the past 4 years revenue at Brillian Network & Automation Integrated System Co. Ltd. grew +24.1 % a year. The price currently implies free-cash-flow growth of +6.9 % 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 Brillian Network & Automation Integrated System Co. Ltd. (6788) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Brillian Network & Automation Integrated System Co. Ltd. (+6.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Brillian Network & Automation Integrated System Co. Ltd. (6788)?
The free-cash-flow yield on the price is 6.49 %: that much free cash flow Brillian Network & Automation Integrated System Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (12.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Brillian Network & Automation Integrated System Co. Ltd. (6788)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Brillian Network & Automation Integrated System Co. Ltd. it is 469.53 TWD per share (as of Nov 2, 2026), against a price of 301.00 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Brillian Network & Automation Integrated System Co. Ltd. stock overvalued or undervalued in 2026?
As of Nov 2, 2026, 6788 trades below its calculated fair value: price 301.00 TWD, fair value 469.53 TWD, a gap of about +56% (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 6788?
No. The price is what the market pays today (301.00 TWD); the fair value is what the company's own numbers justify (469.53 TWD). For Brillian Network & Automation Integrated System Co. Ltd. the two are 168.53 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Brillian Network & Automation Integrated System Co. Ltd. worth?
The market values Brillian Network & Automation Integrated System Co. Ltd. at about 11.8B TWD (market capitalisation, as of Nov 2, 2026). Per share that is 301.00 TWD; our models calculate a fair value of 469.53 TWD per share.
What do the bullish and bearish scenarios say about 6788?
Our models span a range for Brillian Network & Automation Integrated System Co. Ltd.: cautious scenario 316.08 TWD, base 469.53 TWD, optimistic 640.59 TWD per share (as of Nov 2, 2026, price 301.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6788?
Brillian Network & Automation Integrated System Co. Ltd. trades at a price-to-earnings ratio of 15.7 (as of Nov 2, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 469.53 TWD is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 17.1. Other multiples: P/B 4.2, P/S 4.3, EV/EBITDA 10.5.
How solid is the balance sheet of Brillian Network & Automation Integrated System Co. Ltd. (6788)?
Balance-sheet figures for Brillian Network & Automation Integrated System Co. Ltd. (as of Nov 2, 2026): return on equity 29.7%. They feed the Quality Score of 77/100, which measures business quality independently of the share price.
How far is 6788 from its 52-week high?
Brillian Network & Automation Integrated System Co. Ltd. trades at 301.00 TWD, about 40% below its 52-week high of 504.56 TWD and 49% above the low of 202.11 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 469.53 TWD is for.
Which stocks are comparable to Brillian Network & Automation Integrated System Co. Ltd.?
From the same area (Industrials) we also value Contemporary Amperex Technology Co, ABB Ltd, Vertiv Holdings, Delta Electronics (Thailand) Public 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 Brillian Network & Automation Integrated System Co. Ltd. stock attractive at the current price?
The data as of Nov 2, 2026: price 301.00 TWD, calculated fair value 469.53 TWD (+56%), Quality Score 77/100, from 26 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 6788 calculated?
We run Brillian Network & Automation Integrated System Co. Ltd. through 26 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 469.53 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. Brillian Network & Automation Integrated System Co. Ltd. currently trades 36% 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 Brillian Network & Automation Integrated System Co. Ltd. (6788)?
The closing price on Nov 6, 2026 was 301.00 TWD. Our model-based fair value is 469.53 TWD, about +56% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Brillian Network & Automation Integrated System Co. Ltd. right now?
The rarer combination: high quality (77/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (316.08 TWD). The market is more pessimistic than our downside scenario. A fairly wide model range (316.08 TWD to 640.59 TWD) leaves room in how you read the outcome.
Key figures of Brillian Network & Automation Integrated System Co. Ltd.
How large is the market capitalisation of Brillian Network & Automation Integrated System Co. Ltd. (6788)?
The market capitalisation of Brillian Network & Automation Integrated System Co. Ltd. is 11.8B TWD (≈ $361M). 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 Brillian Network & Automation Integrated System Co. Ltd. (6788)?
The price-to-sales ratio of Brillian Network & Automation Integrated System Co. Ltd. is 4.32 (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 Brillian Network & Automation Integrated System Co. Ltd. (6788)?
Earnings per share at Brillian Network & Automation Integrated System Co. Ltd. are 19.19 TWD (price ÷ EPS = P/E 15.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Brillian Network & Automation Integrated System Co. Ltd. (6788)?
The dividend yield of Brillian Network & Automation Integrated System Co. Ltd. is 5.0% (payout 78.2%). 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 Brillian Network & Automation Integrated System Co. Ltd. (6788)?
The net margin of Brillian Network & Automation Integrated System Co. Ltd. is 27.3% (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 Brillian Network & Automation Integrated System Co. Ltd. (6788)?
The return on equity (ROE) of Brillian Network & Automation Integrated System Co. Ltd. is 29.7% (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 Brillian Network & Automation Integrated System Co. Ltd. (6788)?
On an EBIT basis the return on assets of Brillian Network & Automation Integrated System Co. Ltd. is 18.6% (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 Brillian Network & Automation Integrated System Co. Ltd. (6788)?
The operating margin of Brillian Network & Automation Integrated System Co. Ltd. is 35.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Brillian Network & Automation Integrated System Co. Ltd. (6788)?
Revenue at Brillian Network & Automation Integrated System Co. Ltd. is growing +10.4% versus a year earlier (3y avg +22.2%). 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 Brillian Network & Automation Integrated System Co. Ltd. (6788)?
Earnings per share at Brillian Network & Automation Integrated System Co. Ltd. are growing +18.6% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Brillian Network & Automation Integrated System Co. Ltd. in the live analysis
One click puts Brillian Network & Automation Integrated System 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 2, 2026