EN DE

Sunjuice Holdings (1256) Fair Value & Analysis

Consumer Defensive · TW · Market cap 6.7B TWD

SH Sunjuice Holdings 1256 · TW
Price178.00 TWD
Fair Value207.59 TWD
Upside+16.6%
Quality60/100
Watch Sunjuice Holdings for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 10.5% net margin
Low debt · negative free cash flow
3.57% dividend yield
Ranks above peers (13/13)
Moderate moat 53/100
Evidence: High Range 145.32 TWD – 269.87 TWD Share as image

Fair value as of: Jul 21, 2026

From 17 valuation models · updated 20 days ago

Share price −9.9% over the past month.

A solid business, screening 17% undervalued on our models.

What matters now

  • A fairly wide model range (145.32 TWD to 269.87 TWD) leaves room in how you read the outcome.
  • Our model range runs from 145.32 TWD (bear) to 269.87 TWD (bull), base 207.59 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 60/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

460.57 TWD 103.00 TWD Fair Value 207.59 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 103.00 TWD – 460.57 TWD · fair‑value band 145.32 TWD – 269.87 TWD · the 178.00 TWD price screens below the 207.59 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Sunjuice Holdings (1256) currently trades at 178.00 TWD, while our model-based Fair Value estimate is 207.59 TWD, implying the stock looks roughly 16.6% undervalued today. The Quality Score stands at 60/100 (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, Sunjuice Holdings generated revenue of 4.5B TWD at a net margin of 10.5%. Revenue grew 55.3% year over year. It earns a return on equity of 12.3%. The balance sheet holds a net cash position of 382M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 145.32 TWD (bear case) to 269.87 TWD (bull case); at 178.00 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 about 19% below its 52-week high and 59% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -14% fair-value upside, at 17%, 1256 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 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
Residual Income 94.98 TWD 104.36 TWD 142.50 TWD 76
ROIC Compounder 104.81 TWD 123.90 TWD 151.78 TWD 72
Gordon GGM 39.05 TWD 77.81 TWD 117.82 TWD 70
All 17 models by family
DCF Models
Owner Earnings 52.99 TWD 73.18 TWD 103.78 TWD 31
Earnings-Based
Graham-Dodd 72.73 TWD 254.74 TWD 342.56 TWD 54
Lynch FV 59.37 TWD 84.81 TWD 110.25 TWD 50
PEG = 1.0 59.37 TWD 84.81 TWD 110.25 TWD 46
EPV 104.81 TWD 118.46 TWD 130.23 TWD 59
Dividend Discount
Gordon GGM 39.05 TWD 77.81 TWD 117.82 TWD 70
DDM Multi-Stage 39.05 TWD 67.05 TWD 82.13 TWD 61
Multiples
P/E Multiple 168.45 TWD 224.59 TWD 280.74 TWD 63
P/S Multiple 136.36 TWD 181.81 TWD 227.27 TWD 58
P/B Multiple 136.36 TWD 181.81 TWD 227.27 TWD 55
EV/EBIT 193.48 TWD 251.85 TWD 310.22 TWD 53
EV/EBITDA 215.83 TWD 281.66 TWD 347.48 TWD 54
EV/Revenue 139.28 TWD 191.10 TWD 242.92 TWD 43
Asset-Based
NCAV (Graham) 55.21 TWD 73.98 TWD 110.42 TWD 50
Economic Profit
Residual Income 94.98 TWD 104.36 TWD 142.50 TWD 76
ROIC Compounder 104.81 TWD 123.90 TWD 151.78 TWD 72
Growth Earnings
Growth-Adj P/E 145.32 TWD 207.59 TWD 269.87 TWD 68

Widest divergence: Growth Earnings (207.59 TWD) versus Dividend Discount (67.05 TWD). Highest evidence: Residual Income (76).

Notify me when 1256 reaches fair value

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

Key figures & financial health

Revenue (TTM) 4.5B TWD
Revenue growth (YoY) +55.3%
Net margin 10.5%
Return on equity 12.3%
Free cash flow −32.1M TWD FY2025
P/E ratio 16.0
More key figures
Operating margin 13.3%
EPS (TTM) 11.15 TWD
Dividend yield 3.6%
EPS growth (YoY) +342%
Net cash 382M TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 58 · Market factors (momentum, volatility) 66

Profitability 49
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 28
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 76
Distance to the 52-week high (market factor)
Net Issuance 75
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

Sunjuice Holdings Co., Limited engages in the production and wholesale of fruit juices, fruit granules, and powder primarily in China. The company provides concentrated juice, puree, clear juice, and fruit jam products for ice cream companies, dairy factories, beverage companies, and confectionery factories.

Full company description

Sunjuice Holdings Co., Limited engages in the production and wholesale of fruit juices, fruit granules, and powder primarily in China. The company provides concentrated juice, puree, clear juice, and fruit jam products for ice cream companies, dairy factories, beverage companies, and confectionery factories. It offers solid drinks, taste additives, syrup, protein drink, rock sugar aloe pulp, and tea. In addition, the company provides post-mix beverage dispensing equipment for beverage products. Further, it engages in the wholesale of daily necessities and electronic components; provision of information consulting, procurement agency, research and development, and technical services; freight forwarding and export and import agency activities; processing and sale of agricultural products; and offers juice dispenser machines, coffee makers, and tea makers. Sunjuice Holdings Co., Limited was incorporated in 2010 and is headquartered in Kunshan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sunjuice Holdings reported revenue of 4.1B TWD in FY2025 versus 4.6B TWD in FY2021, a compound −2.6%/yr. Reported net income was 383M TWD in FY2025, compounding −14.3%/yr from FY2021.

Growth Quality 43/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
4.1B TWD
Latest YoY
+2.9%
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.
+0.1%
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.
+3.4%
Avg. growth/yr (15Y) 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.
+14.2%
Revenue −2.6%/yr
FY21 4.6B TWD
FY22 4.1B TWD
FY23 4.6B TWD
FY24 4.0B TWD
FY25 4.1B TWD
Net income −14.3%/yr
FY21 709M TWD
FY22 403M TWD
FY23 420M TWD
FY24 290M TWD
FY25 383M TWD
Character of growth · EPS growth decomposed (2014-2025) +4.1 % p.a.
Revenue per share +5.3 pp

of which total revenue +6.7 pp · buybacks/dilution −1.4 pp

EBIT margin −3.4 pp
Tax rate +1.4 pp
Residual (interest, one-offs) +0.8 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).

Watch 1256: 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). "Sunjuice Holdings Fair Value". https://www.fairvalue-calculator.com/stock/1256

Peer Group

Beverages - Non-Alcoholic · 92 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 60 · Above median
Fair Value upside +17% · Above median
Return on equity (TTM) 12% · Above median
Return on assets 8% · Above median
Net margin (TTM) 10% · Above median
Operating margin (TTM) 13% · Above median
Revenue growth 55% · Top 25%
Dividend yield (TTM) 3.6% · Above median

Valuation Multiples vs Beverages - Non-Alcoholic median · lower = cheaper

P/E (TTM) 16.7× · Cheaper than median
P/B 1.68× · Cheaper than median
P/S (TTM) 1.47× · Cheaper than median
EV/EBITDA 7.2× · Cheaper 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 55 · sector 27
FUTURE 100 · sector 44
PAST 49 · sector 48
HEALTH 100 · sector 95
DIVIDEND 71 · sector 46

Insider activity: 45/100

Values & ESG

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

Alcohol

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

Similar stocks

10 more Beverages - Non-Alcoholic stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
The Coca-Cola Company KO $87.05 $36.57 -58%
PepsiCo, Inc PEP $139.02 $106.91 -23%
Monster Beverage Corporation MNST $97.50 $35.82 -63%
Nongfu Spring Co 9633 HK$41.44 HK$30.72 -26%
Coca-Cola Europacific Partners PLC CCEP €92.10 €85.41 -7%
Keurig Dr Pepper Inc KDP $31.25 $30.99 -1%
Coca-Cola FEMSA, S.A. KOF $102.04 $106.45 +4%
Coca-Cola HBC AG EEE €57.90 €52.82 -9%
Varun Beverages Limited VBL ₹495.70 ₹187.49 -62%
Eastroc Beverage (Group) Co 605499 ¥124.43 ¥107.57 -14%

Compare Sunjuice Holdings 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 Sunjuice Holdings (1256) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 207.59 TWD versus a price of 178.00 TWD, about +17% (undervalued).
What is the fair value of 1256?
Our model-based fair value for Sunjuice Holdings is 207.59 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 178.00 TWD.
What is the quality score of 1256?
Sunjuice Holdings has a Quality Score of 60/100. 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 Sunjuice Holdings (1256)?
Sunjuice Holdings reported trailing-twelve-month revenue of about 4.5B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 1256?
The net profit margin of Sunjuice Holdings is about 10.5%, meaning it keeps roughly 10.5% of revenue as net income. Based on the latest reported figures.
Does Sunjuice Holdings pay a dividend?
Sunjuice Holdings currently shows a dividend yield of about 3.57% relative to its recent price (as of Jul 21, 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 Sunjuice Holdings 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.