EN DE

TTET Union Corporation (1232) Fair Value & Analysis

Consumer Defensive · TW · Market cap 24.6B TWD

TU TTET Union Corporation 1232 · TW
Price156.50 TWD
Fair Value168.69 TWD
Upside+7.8%
Quality64/100
Watch TTET Union Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.3% net margin
Low debt · generates free cash flow
4.42% dividend yield
Ranks above peers (10/14)
Moderate moat 57/100
Evidence: High Range 127.12 TWD – 209.00 TWD Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 18 days ago

Share price +7.6% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 127.12 TWD (bear) to 209.00 TWD (bull), base 168.69 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 64/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

168.50 TWD 119.84 TWD Fair Value 168.69 TWD Mar 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 119.84 TWD – 168.50 TWD · fair‑value band 127.12 TWD – 209.00 TWD · the 156.50 TWD price screens below the 168.69 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

TTET Union Corporation (1232) currently trades at 156.50 TWD, while our model-based Fair Value estimate is 168.69 TWD, implying the stock looks roughly 7.8% fairly valued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, TTET Union Corporation generated revenue of 22.0B TWD at a net margin of 6.3%. Revenue grew 9.2% year over year. It earns a return on equity of 22.8%. The balance sheet holds a net cash position of 1.2B TWD. Fundamentals as of Jul 22, 2026

Our scenario range runs from 127.12 TWD (bear case) to 209.00 TWD (bull case); at 156.50 TWD, the current price sits within 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 11% 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 8%, 1232 screens cheaper 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 BearBaseBull Evidence
Highest evidence
Growth DCF 124.10 TWD 162.03 TWD 221.59 TWD 80
Residual Income 54.02 TWD 72.10 TWD 329.87 TWD 76
Rev-Margin DCF 110.89 TWD 155.61 TWD 207.54 TWD 74
All 22 models by family
DCF Models
FCF DCF 120.28 TWD 159.67 TWD 225.57 TWD 38
Owner Earnings 91.52 TWD 120.04 TWD 167.75 TWD 31
5Y Revenue Exit 110.89 TWD 153.92 TWD 211.95 TWD 39
5Y EBITDA Exit 120.66 TWD 170.75 TWD 232.04 TWD 41
5Y P/E Exit 125.59 TWD 179.24 TWD 238.07 TWD 38
10Y Revenue Exit 110.91 TWD 149.33 TWD 194.03 TWD 36
10Y EBITDA Exit 119.60 TWD 160.52 TWD 207.74 TWD 37
10Y P/E Exit 122.64 TWD 166.16 TWD 211.86 TWD 35
Earnings-Based
Graham-Dodd 56.13 TWD 104.92 TWD 130.29 TWD 54
EPV 95.85 TWD 109.15 TWD 120.78 TWD 59
Multiples
P/E Multiple 130.01 TWD 173.34 TWD 216.68 TWD 63
P/S Multiple 105.24 TWD 140.32 TWD 175.40 TWD 58
P/B Multiple 105.24 TWD 140.32 TWD 175.40 TWD 55
EV/EBIT 150.74 TWD 195.63 TWD 240.52 TWD 53
EV/EBITDA 137.01 TWD 177.32 TWD 217.64 TWD 54
EV/Revenue 112.18 TWD 153.38 TWD 194.57 TWD 43
Asset-Based
NCAV (Graham) 18.45 TWD 24.73 TWD 36.91 TWD 50
Growth DCF
Growth DCF 124.10 TWD 162.03 TWD 221.59 TWD 80
Rev-Margin DCF 110.89 TWD 155.61 TWD 207.54 TWD 74
Economic Profit
Residual Income 54.02 TWD 72.10 TWD 329.87 TWD 76
ROIC Compounder 97.37 TWD 112.79 TWD 127.61 TWD 72
Growth Earnings
Growth-Adj P/E 92.66 TWD 132.37 TWD 172.08 TWD 68

Widest divergence: DCF Models (159.67 TWD) versus Asset-Based (24.73 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 22.0B TWD
Revenue growth (YoY) +9.2%
Net margin 6.3%
Return on equity 22.8%
Free cash flow 1.6B TWD FY2025
P/E ratio 17.8
More key figures
Operating margin 8.2%
EPS (TTM) 8.62 TWD
Dividend yield 4.4%
EPS growth (YoY) +20.3%
Net cash 1.2B TWD FY2025

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 65 · Market factors (momentum, volatility) 60

Profitability 69
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 99
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 52
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

TTET Union Corporation operates as a soybean crusher in Taiwan and internationally. It operates through TTET Union Corporation and Master Channels Corporation segments. The company engages in the manufacture, processing, sale, import, and export of a range of vegetable oils, including soybean, canola, palm olein, deep frying, and sunflower oil.

Full company description

TTET Union Corporation operates as a soybean crusher in Taiwan and internationally. It operates through TTET Union Corporation and Master Channels Corporation segments. The company engages in the manufacture, processing, sale, import, and export of a range of vegetable oils, including soybean, canola, palm olein, deep frying, and sunflower oil. It also provides soy protein products, such as dehulled high-protein, dehulled full-fat, regular, and full-fat soybean meals, as well as soybean hull pellets; premium selected and non-GMO soybeans; and deodorized distillate products. In addition, the company is involved in the cogeneration plant business; processing and sale of cigarettes, alcohol, and articles for daily use; provision of logistics services; and wholesale and retail of oils. TTET Union Corporation was incorporated in 1982 and is headquartered in Tainan City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TTET Union Corporation reported revenue of 21.5B TWD in FY2025 versus 20.5B TWD in FY2021, a compound +1.2%/yr. Reported net income was 1.3B TWD in FY2025, compounding +1.5%/yr from FY2021.

Growth Quality 61/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
21.5B TWD
Latest YoY
−2.5%
Avg. growth/yr (3Y)
−4.5%
Avg. growth/yr (5Y)
+4.3%
Avg. growth/yr (23Y)
+5.0%
Revenue +1.2%/yr
FY21 20.5B TWD
FY22 24.7B TWD
FY23 23.6B TWD
FY24 22.1B TWD
FY25 21.5B TWD
Net income +1.5%/yr
FY21 1.2B TWD
FY22 1.2B TWD
FY23 1.2B TWD
FY24 1.3B TWD
FY25 1.3B TWD

Watch 1232: get an alert when its fair value changes →

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). "TTET Union Corporation Fair Value". https://www.fairvalue-calculator.com/stock/1232

Peer Group

Packaged Foods · 653 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 64 · Top 25%
Fair Value upside +8% · Above median
Return on equity (TTM) 23% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 9% · Above median
Dividend yield (TTM) 4.4% · Top 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 17.8× · Pricier than median
P/B 4.16× · Pricier than 75% of peers
P/S (TTM) 1.12× · Pricier than median
P/FCF 0.5× · Cheaper than median
EV/EBITDA 11.4× · 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 44 · sector 29
FUTURE 46 · sector 19
PAST 91 · sector 27
HEALTH 99 · sector 96
DIVIDEND 88 · sector 47

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 TTET Union 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 TTET Union Corporation (1232) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 168.69 TWD versus a price of 156.50 TWD, about +8% (fairly valued).
What is the fair value of 1232?
Our model-based fair value for TTET Union Corporation is 168.69 TWD (as of Jul 22, 2026), built from audited fundamentals. The current price is 156.50 TWD.
What is the quality score of 1232?
TTET Union Corporation has a Quality Score of 64/100. 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 TTET Union Corporation (1232)?
TTET Union Corporation reported trailing-twelve-month revenue of about 22.0B TWD (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 1232?
The net profit margin of TTET Union Corporation is about 6.3%, meaning it keeps roughly 6.3% of revenue as net income. Based on the latest reported figures.
Does TTET Union Corporation pay a dividend?
TTET Union Corporation currently shows a dividend yield of about 4.42% 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 TTET Union 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.