EN DE

Ve Wong Corporation (1203) Fair Value & Analysis

Consumer Defensive · TW · Market cap 11.0B TWD

VW Ve Wong Corporation 1203 · TW
Price46.15 TWD
Fair Value32.33 TWD
Upside-29.9%
Quality56/100
Watch Ve Wong Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 7.5% net margin
Low debt · generates free cash flow
2.11% dividend yield
Mixed vs. peers (7/14)
Moderate moat 53/100
Evidence: Medium Range 24.25 TWD – 40.42 TWD Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 18 days ago

Share price +7.0% over the past month.

A solid business, but screening 30% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (40.42 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

58.30 TWD 29.37 TWD Fair Value 32.33 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 29.37 TWD – 58.30 TWD · fair‑value band 24.25 TWD – 40.42 TWD · the 46.15 TWD price screens above the 32.33 TWD fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Ve Wong Corporation (1203) currently trades at 46.15 TWD, while our model-based Fair Value estimate is 32.33 TWD, implying the stock looks roughly 29.9% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Ve Wong Corporation generated revenue of 5.4B TWD at a net margin of 7.5%. Revenue declined 14.2% year over year. It earns a return on equity of 8.4%. The balance sheet holds a net cash position of 1.1B TWD. Fundamentals as of Jul 22, 2026

Our scenario range runs from 24.25 TWD (bear case) to 40.42 TWD (bull case); at 46.15 TWD, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 24% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at -30%, 1203 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 59.29 TWD 77.61 TWD 108.95 TWD 80
Residual Income 21.61 TWD 22.62 TWD 23.90 TWD 76
Rev-Margin DCF 41.58 TWD 54.28 TWD 70.21 TWD 74
All 22 models by family
DCF Models
FCF DCF 57.05 TWD 75.93 TWD 110.88 TWD 38
Owner Earnings 30.99 TWD 39.62 TWD 55.62 TWD 31
5Y Revenue Exit 41.58 TWD 53.15 TWD 69.90 TWD 39
5Y EBITDA Exit 51.73 TWD 70.73 TWD 95.91 TWD 41
5Y P/E Exit 42.51 TWD 54.76 TWD 69.50 TWD 38
10Y Revenue Exit 46.63 TWD 55.80 TWD 65.32 TWD 36
10Y EBITDA Exit 53.45 TWD 66.67 TWD 80.58 TWD 37
10Y P/E Exit 47.85 TWD 56.80 TWD 65.08 TWD 35
Earnings-Based
Graham-Dodd 12.32 TWD 15.05 TWD 16.94 TWD 54
EPV 36.29 TWD 40.84 TWD 44.82 TWD 59
Multiples
P/E Multiple 28.53 TWD 38.04 TWD 47.55 TWD 63
P/S Multiple 23.09 TWD 30.79 TWD 38.49 TWD 58
P/B Multiple 23.09 TWD 30.79 TWD 38.49 TWD 55
EV/EBIT 59.14 TWD 75.86 TWD 92.58 TWD 53
EV/EBITDA 55.05 TWD 70.40 TWD 85.76 TWD 54
EV/Revenue 33.96 TWD 44.67 TWD 55.37 TWD 43
Asset-Based
NCAV (Graham) 13.42 TWD 17.98 TWD 26.84 TWD 50
Growth DCF
Growth DCF 59.29 TWD 77.61 TWD 108.95 TWD 80
Rev-Margin DCF 41.58 TWD 54.28 TWD 70.21 TWD 74
Economic Profit
Residual Income 21.61 TWD 22.62 TWD 23.90 TWD 76
ROIC Compounder 36.29 TWD 42.04 TWD 48.07 TWD 72
Growth Earnings
Growth-Adj P/E 20.14 TWD 28.78 TWD 37.41 TWD 68

Widest divergence: DCF Models (55.80 TWD) versus Earnings-Based (15.05 TWD). Highest evidence: Growth DCF (80).

Notify me when 1203 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 5.4B TWD
Revenue growth (YoY) -14.2%
Net margin 7.5%
Return on equity 8.4%
Free cash flow 1.2B TWD FY2025
P/E ratio 25.7
More key figures
Operating margin 15.8%
EPS (TTM) 1.81 TWD
Dividend yield 2.1%
EPS growth (YoY) -15.5%
Net cash 1.1B TWD FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 58 · Market factors (momentum, volatility) 70

Profitability 36
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 97
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 66
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Ve Wong Corporation engages in the production and sale of monosodium glutamate, soy sauce, instant noodles, canned food, and beverages in Taiwan, Thailand, and Vietnam.

Full company description

Ve Wong Corporation engages in the production and sale of monosodium glutamate, soy sauce, instant noodles, canned food, and beverages in Taiwan, Thailand, and Vietnam. The company offers canned foods, including pickled cucumber, pickled lettuce, chili turnip strips, strip cucumber with perilla, ginger crisp, chili bamboo shoots, fermented tofu, and garlic chili sauce; canned beverages, such as asparagus drink, honey herbal jelly drink, mixed sweet porridge chinese style, lemon tea, peach drink, guava drink, paochong tea, and mixed fruit and vegetable juice; and soy sauce, thick soy sauce, and vegetarian oyster sauce shiitake flavor. It also provides seasoning products comprising spices powder mix, soup base seasoning bonito flavor, soup base seasoning shiitake flavor, soup base seasoning chicken flavor, ig-enriched monosodium glutamate, and sesame oil; instant noodles; and fast foods/instant soups, such as beef curry flavor, chicken curry flavor, pork curry flavor, beef stew flavor, mushroom pork flavor, vegetarian flavor, italian pasta sauce with beef and pork flavor, braised pork with tender bamboo shoot flavor, fried gluten, fried gluten with peanuts, instant laver soup, vegetarian instant laver soup, instant cup soup hot and sour flavor, instant cup soup corn flavor, and instant cup soup seaweed flavor. In addition, the company is involved in the residential, building, and industrial plant development and leasing; investment in public construction; and import and distribution of foreign tobacco, alcohol, and beverages. It sells its products under the Ve Wong, A-One, Vihuongto, Champion, Prince, Kung-Fu, Kim Ve Wong, Rarity, and Hot of Hots brand names. Ve Wong Corporation was incorporated in 1959 and is based in Taipei, Taiwan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ve Wong Corporation reported revenue of 5.7B TWD in FY2025 versus 5.8B TWD in FY2021, a compound −0.7%/yr. Reported net income was 431M TWD in FY2025, compounding −1.0%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
5.7B TWD
Latest YoY
−10.1%
Avg. growth/yr (3Y) 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.
−4.0%
Avg. growth/yr (5Y) 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.
−1.3%
Avg. growth/yr (23Y) 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.
+3.4%
Revenue −0.7%/yr
FY21 5.8B TWD
FY22 6.4B TWD
FY23 6.4B TWD
FY24 6.3B TWD
FY25 5.7B TWD
Net income −1.0%/yr
FY21 448M TWD
FY22 625M TWD
FY23 428M TWD
FY24 561M TWD
FY25 431M TWD
Character of growth · EPS growth decomposed (2014-2025) +2.4 % p.a.
Revenue per share −2.6 pp

of which total revenue −0.5 pp · buybacks/dilution −2.0 pp

EBIT margin +4.7 pp
Tax rate −0.4 pp
Residual (interest, one-offs) +0.7 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

1203 screens 30% overvalued. Compare with Nestlé India Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Ve Wong Corporation Fair Value". https://www.fairvalue-calculator.com/stock/1203

Peer Group

Packaged Foods · 649 stocks

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.

Quality Score 56 · Above median
Fair Value upside −30% · Below median
Return on equity (TTM) 8% · Above median
Return on assets 5% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 16% · Top 25%
Revenue growth -14% · Bottom 25%
Dividend yield (TTM) 2.1% · Below median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 25.7× · Pricier than median
P/B 1.73× · Pricier than median
P/S (TTM) 2.03× · Pricier than 75% of peers
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 8.9× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 28
FUTURE 0 · sector 20
PAST 33 · sector 27
HEALTH 100 · sector 96
DIVIDEND 42 · sector 47

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,427 ₹362.37 -75%
Britannia Industries Limited BRITANNIA ₹5,413 ₹1,870 -65%
Tata Consumer Products Limited TATACONSUM ₹1,089 ₹327.27 -70%
PT Indofood CBP Sukses Makmur Tbk ICBP 6,650 IDR 15,757 IDR +137%
Samyang Foods Co 003230 1,139,000 KRW 1,010,543 KRW -11%
Patanjali Foods Limited PATANJALI ₹413.80 ₹157.04 -62%
Vietnam Dairy Products Joint Stock Company VNM 58,500 VND 68,259 VND +17%
PT Mayora Indah Tbk, MYOR 1,750 IDR 2,699 IDR +54%
PT Cisarua Mountain Dairy Tbk CMRY 4,490 IDR 4,355 IDR -3%
Nongshim Co 004370 348,500 KRW 530,619 KRW +52%

Compare Ve Wong Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Ve Wong Corporation (1203) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 32.33 TWD versus a price of 46.15 TWD, about −30% (overvalued).
What is the fair value of 1203?
Our model-based fair value for Ve Wong Corporation is 32.33 TWD (as of Jul 22, 2026), built from audited fundamentals. The current price is 46.15 TWD.
What is the quality score of 1203?
Ve Wong Corporation has a Quality Score of 56/100. 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 revenue of Ve Wong Corporation (1203)?
Ve Wong Corporation reported trailing-twelve-month revenue of about 5.4B TWD (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 1203?
The net profit margin of Ve Wong Corporation is about 7.5%, meaning it keeps roughly 7.5% of revenue as net income. Based on the latest reported figures.
Does Ve Wong Corporation pay a dividend?
Ve Wong Corporation currently shows a dividend yield of about 2.34% relative to its recent price (as of Jul 22, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Ve Wong Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.