Hushan Autoparts Inc. (7736) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Hushan Autoparts Inc. stock TWD 64.03, price TWD 67.40, that is 5.0% below the price, quality 49 out of 100. Rating: fairly valued. Calculated from audited financials with 16 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 4, 2026.
How to read this chart
31‑month range 66.30 TWD – 131.81 TWD · fair‑value band 45.86 TWD – 82.21 TWD · the 67.40 TWD price screens above the 64.03 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Hushan Autoparts in your weekly email
Every Wednesday you see whether Hushan Autoparts 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.
Hushan Autoparts Inc. manufactures and sells aftermarket door handles for cars in Taiwan and internationally.
Show moreShow less
The company offers exterior and interior door, tailgate, and window regulator handles; rear view and tailgate handle cameras; parking sensors and parking sensor bezels; window regulators; clips/fasteners; door components, such as locks, hings, door checks, and keys; fastener, which includes linkage bushing, metal screw / nut, push rivet, screw grommet, scrivet, trim clip, weatherstrip clip, fastener tray, brush clip, connector, blind rivet-p, blind rivet-m; and heavy duty products.
It also offers bumper bracket, license lamp, lock cylinder, pedal pad, pillar trim moulding, tailgate rebuild kit, repair kit, rod, striker, sun visor, tailgate moulding, 3rd brake light, and wheel center cap products. The company was founded in 1972 and is based in New Taipei City, Taiwan.
Stock analysis
Hushan Autoparts Inc. (7736) currently trades at 67.40 TWD, while our model-based Fair Value estimate is 64.03 TWD, so the stock looks roughly fairly valued today (gap 5.3%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 108.22 TWD per share, and 6 of the 16 models we run sit above the 67.40 TWD price.
Bear case: the Asset-Based group reads lowest at 26.67 TWD, and 10 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: 45.86 TWD (bear) to 82.21 TWD (bull), the price of 67.40 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 49/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Hushan Autoparts Inc. reported revenue of 1.7B TWD in FY2025 versus 1.2B TWD in FY2021, a compound +7.9%/yr. Reported net income was 374M TWD in FY2025, compounding +2.8%/yr from FY2021.
Key figures
Market cap 5.1B TWD (≈ $155M) Micro · P/E ratio 12.2 · P/S ratio 3.31 · EPS (TTM) 5.54 TWD · Dividend yield 5.6% · Net margin 27.2% · Return on equity 12.2% · Return on assets (EBIT) 9.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 65 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −5%, 7736 screens cheaper than that median.
Fair Value models
Bear45.86 TWDFair Value 64.03 TWDBull82.21 TWD
Price 67.40 TWD · Downside -5.0%
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 (1.49 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.61/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+22.4%
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.
+13.5%
’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.
+5.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.3%
Dividend (yield on the price)5.6%
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.32% → 18%
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.Auto Parts · 655 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside−5.0% · Below median
Profitability
Return on equity (12 months)12.2% · Above median
Return on assets8.7% · Top 25%
Net margin (12 months)27.2% · Top 25%
Operating margin (12 months)14.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−15.2% · Bottom 25%
Dividend yield (12 months)5.6% · Top 25%
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Auto Parts 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). "Hushan Autoparts Inc. Fair Value". https://www.fairvalue-calculator.com/stock/7736
Frequently asked questions
Is Hushan Autoparts Inc. (7736) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 64.03 TWD versus a price of 67.40 TWD, about 5% lower (fairly valued).
What is the fair value of 7736?
Our model-based fair value for Hushan Autoparts Inc. is 64.03 TWD (as of Nov 4, 2026), built from audited fundamentals. The current price: 67.40 TWD.
What is the quality score of 7736?
Hushan Autoparts Inc. has a Quality Score of 49/100. 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 Hushan Autoparts Inc. (7736)?
Our model-based price target is the fair value of 64.03 TWD (as of Nov 4, 2026) from 16 valuation models. Cautious scenario 45.86 TWD, optimistic scenario 82.21 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Hushan Autoparts Inc. stock forecast for 2026?
Our models put fair value at 64.03 TWD, about 5% lower versus a price of 67.40 TWD (fairly valued). Cautious scenario 45.86 TWD, optimistic scenario 82.21 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Hushan Autoparts Inc. (7736)?
Hushan Autoparts Inc. reported trailing-twelve-month revenue of about 1.5B TWD (latest available figure, as of Nov 4, 2026).
Does Hushan Autoparts Inc. pay a dividend?
Hushan Autoparts Inc. currently shows a dividend yield of 5.64% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Hushan Autoparts Inc. (7736) and when is the ex-dividend date?
Hushan Autoparts Inc. pays a dividend of 3.80 TWD per share a year, a dividend yield of 5.6%. The last ex-dividend date was Mar 26, 2026. The payout ratio is 68.6% of earnings. 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 is the intrinsic value of Hushan Autoparts Inc. (7736)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hushan Autoparts Inc. it is 64.03 TWD per share (as of Nov 4, 2026), against a price of 67.40 TWD. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Hushan Autoparts Inc. stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 7736 trades above its calculated fair value: price 67.40 TWD, fair value 64.03 TWD, a gap of about −5% (fairly valued). 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 7736?
No. The price is what the market pays today (67.40 TWD); the fair value is what the company's own numbers justify (64.03 TWD). For Hushan Autoparts Inc. the two are 3.37 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Hushan Autoparts Inc. worth?
The market values Hushan Autoparts Inc. at about 5.1B TWD (market capitalisation, as of Nov 4, 2026). Per share that is 67.40 TWD; our models calculate a fair value of 64.03 TWD per share.
What do the bullish and bearish scenarios say about 7736?
Our models span a range for Hushan Autoparts Inc.: cautious scenario 45.86 TWD, base 64.03 TWD, optimistic 82.21 TWD per share (as of Nov 4, 2026, price 67.40 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7736?
Hushan Autoparts Inc. trades at a price-to-earnings ratio of 12.2 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 64.03 TWD is built from several models across several years. Other multiples: P/B 1.4, P/S 3.3, EV/EBITDA 11.3.
How solid is the balance sheet of Hushan Autoparts Inc. (7736)?
Balance-sheet figures for Hushan Autoparts Inc. (as of Nov 4, 2026): return on equity 12.2%, debt of 0.06 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is 7736 from its 52-week high?
Hushan Autoparts Inc. trades at 67.40 TWD, about 27% below its 52-week high of 91.98 TWD and 2% above the low of 66.30 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 64.03 TWD is for.
Which stocks are comparable to Hushan Autoparts Inc.?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry 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 Hushan Autoparts Inc. stock attractive at the current price?
The data as of Nov 4, 2026: price 67.40 TWD, calculated fair value 64.03 TWD (−5%), Quality Score 49/100, from 16 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 7736 calculated?
We run Hushan Autoparts Inc. through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 64.03 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. Hushan Autoparts 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 Hushan Autoparts Inc. (7736)?
The closing price on Nov 9, 2026 was 67.40 TWD. Our model-based fair value is 64.03 TWD, about 5% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hushan Autoparts Inc. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Hushan Autoparts Inc.
How large is the market capitalisation of Hushan Autoparts Inc. (7736)?
The market capitalisation of Hushan Autoparts Inc. is 5.1B TWD (≈ $155M). 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 Hushan Autoparts Inc. (7736)?
The price-to-sales ratio of Hushan Autoparts Inc. is 3.31 (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 Hushan Autoparts Inc. (7736)?
Earnings per share at Hushan Autoparts Inc. are 5.54 TWD (price ÷ EPS = P/E 12.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hushan Autoparts Inc. (7736)?
The dividend yield of Hushan Autoparts Inc. is 5.6% (payout 68.6%). 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 Hushan Autoparts Inc. (7736)?
The net margin of Hushan Autoparts Inc. is 27.2% (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 Hushan Autoparts Inc. (7736)?
The return on equity (ROE) of Hushan Autoparts Inc. is 12.2% (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 Hushan Autoparts Inc. (7736)?
On an EBIT basis the return on assets of Hushan Autoparts Inc. is 9.9% (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 Hushan Autoparts Inc. (7736)?
The operating margin of Hushan Autoparts Inc. is 14.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hushan Autoparts Inc. (7736)?
Revenue at Hushan Autoparts Inc. is growing −15.2% versus a year earlier (3y avg +13.5%). 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 Hushan Autoparts Inc. (7736)?
Earnings per share at Hushan Autoparts Inc. are growing +347% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Hushan Autoparts Inc. (7736) generate?
The free cash flow of Hushan Autoparts Inc. is −293M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Hushan Autoparts Inc. (7736) carry?
The net debt of Hushan Autoparts Inc. is 654M TWD (fiscal year 2023). 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 Hushan Autoparts Inc. in the live analysis
One click puts Hushan Autoparts 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 4, 2026