EN DE

Flavor Full Foods Inc (1260) Fair Value & Analysis

Consumer Defensive · TW · Market cap 2.8B TWD

FF Flavor Full Foods Inc 1260 · TWO
Price25.70 TWD
Fair Value15.60 TWD
Upside-39.3%
Quality62/100
Watch Flavor Full Foods Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.1% net margin
Low debt · generates free cash flow
7.97% dividend yield
Ranks above peers (10/14)
Narrow moat 33/100
Evidence: High Range 9.56 TWD – 21.03 TWD Share as image

Fair value as of: Jul 23, 2026

From 26 valuation models · updated 18 days ago

Fair value updated Jul 23, 2026, revised from 7.88 TWD to 15.60 TWD (+98.0%) since Jul 7, 2026. Share price +4.9% over the past month.

A solid business, but screening 39% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (21.03 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (9.56 TWD to 21.03 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

29.28 TWD 13.91 TWD Fair Value 15.60 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 13.91 TWD – 29.28 TWD · fair‑value band 9.56 TWD – 21.03 TWD · the 25.70 TWD price screens above the 15.60 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Flavor Full Foods Inc (1260) currently trades at 25.70 TWD, while our model-based Fair Value estimate is 15.60 TWD, implying the stock looks roughly 39.3% overvalued today. The Quality Score stands at 62/100 (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: high).

Over the trailing twelve months, Flavor Full Foods Inc generated revenue of 5.2B TWD at a net margin of 4.1%. Revenue declined 4.9% year over year. It earns a return on equity of 8.7%. Net debt stands at 1.1B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 9.56 TWD (bear case) to 21.03 TWD (bull case); at 25.70 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 about 14% below its 52-week high and 70% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 102% fair-value upside, at -39%, 1260 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 90.25 TWD 139.41 TWD 213.36 TWD 80
Residual Income 15.59 TWD 14.78 TWD 10.99 TWD 76
Rev-Margin DCF 44.05 TWD 58.30 TWD 75.81 TWD 74
All 26 models by family
DCF Models
FCF DCF 89.70 TWD 140.59 TWD 218.39 TWD 38
Owner Earnings 5.24 TWD 5.65 TWD 6.29 TWD 31
5Y Revenue Exit 44.05 TWD 57.07 TWD 72.32 TWD 39
5Y EBITDA Exit 49.09 TWD 66.79 TWD 86.68 TWD 41
5Y P/E Exit 37.66 TWD 44.73 TWD 51.32 TWD 38
10Y Revenue Exit 59.56 TWD 75.88 TWD 96.08 TWD 36
10Y EBITDA Exit 63.20 TWD 82.60 TWD 107.11 TWD 37
10Y P/E Exit 55.98 TWD 67.37 TWD 79.95 TWD 35
Earnings-Based
Graham-Dodd 2.19 TWD 7.88 TWD 10.62 TWD 54
Lynch FV 1.86 TWD 2.66 TWD 3.46 TWD 50
PEG = 1.0 1.86 TWD 2.66 TWD 3.46 TWD 46
EPV 12.36 TWD 13.59 TWD 14.66 TWD 59
Dividend Discount
Gordon GGM 9.66 TWD 19.25 TWD 29.15 TWD 70
DDM Multi-Stage 9.66 TWD 16.64 TWD 20.32 TWD 61
Multiples
P/E Multiple 5.31 TWD 7.08 TWD 8.85 TWD 63
P/S Multiple 4.11 TWD 5.47 TWD 6.84 TWD 58
P/B Multiple 4.11 TWD 5.47 TWD 6.84 TWD 55
EV/EBIT 24.61 TWD 31.30 TWD 37.99 TWD 53
EV/EBITDA 29.52 TWD 37.85 TWD 46.17 TWD 54
EV/Revenue 19.76 TWD 26.29 TWD 32.81 TWD 43
Asset-Based
NCAV (Graham) 11.36 TWD 15.22 TWD 22.72 TWD 50
Growth DCF
Growth DCF 90.25 TWD 139.41 TWD 213.36 TWD 80
Rev-Margin DCF 44.05 TWD 58.30 TWD 75.81 TWD 74
Economic Profit
Residual Income 15.59 TWD 14.78 TWD 10.99 TWD 76
ROIC Compounder 12.36 TWD 13.59 TWD 14.66 TWD 72
Growth Earnings
Growth-Adj P/E 3.65 TWD 5.22 TWD 6.78 TWD 68

Widest divergence: DCF Models (66.79 TWD) versus Earnings-Based (2.66 TWD). Highest evidence: Growth DCF (80).

Notify me when 1260 reaches fair value

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

Key figures & financial health

Revenue (TTM) 5.2B TWD
Revenue growth (YoY) -4.9%
Net margin 4.1%
Return on equity 8.7%
Free cash flow 774M TWD FY2024
P/E ratio 13.2
More key figures
Operating margin 6.8%
EPS (TTM) 2.04 TWD
Dividend yield 8.0%
EPS growth (YoY) -69.5%
Net debt 1.1B TWD FY2024

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 62 · Market factors (momentum, volatility) 72

Profitability 36
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 56
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 72
Price trend over the last 3–12 months (market factor)
52W Momentum 75
Distance to the 52-week high (market factor)
Net Issuance 83
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

Flavor Full Foods Inc. engages in the manufacture and sale of sesame oil and other sesame-related products in Taiwan and internationally. The company offers sesame seed, sesame oil, sesame paste, black sesame spread, stuffing, roasted/flavored sesame seeds, sesame powder, and sesamin.

Full company description

Flavor Full Foods Inc. engages in the manufacture and sale of sesame oil and other sesame-related products in Taiwan and internationally. The company offers sesame seed, sesame oil, sesame paste, black sesame spread, stuffing, roasted/flavored sesame seeds, sesame powder, and sesamin. The company was formerly known as Chien Fa Edible Oil Manufactory and changed its name to Flavor Full Foods Inc. in 1983. Flavor Full Foods Inc. was founded in 1965 and is headquartered in Taipei, Taiwan.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Flavor Full Foods Inc reported revenue of 5.4B TWD in FY2024 versus 3.8B TWD in FY2020, a compound +9.3%/yr. Reported net income was 32.9M TWD in FY2024, compounding −28.9%/yr from FY2020.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
5.4B TWD
Latest YoY
+3.3%
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.
+4.9%
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.
+4.7%
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.
+10.9%
Revenue +9.3%/yr
FY20 3.8B TWD
FY21 4.7B TWD
FY22 5.1B TWD
FY23 5.2B TWD
FY24 5.4B TWD
Net income −28.9%/yr
FY20 129M TWD
FY21 211M TWD
FY22 266M TWD
FY23 204M TWD
FY24 32.9M TWD
Character of growth · EPS growth decomposed (2013-2024) +3.9 % p.a.
Revenue per share +5.9 pp

of which total revenue +6.2 pp · buybacks/dilution −0.2 pp

EBIT margin +4.7 pp
Tax rate −1.7 pp
Residual (interest, one-offs) −5.0 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).

1260 screens 39% overvalued. Compare with Muyuan Foods Group →

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). "Flavor Full Foods Inc Fair Value". https://www.fairvalue-calculator.com/stock/1260

Peer Group

Farm Products · 288 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 62 · Top 25%
Fair Value upside −39% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth -5% · Below median
Dividend yield (TTM) 8.0% · Top 25%
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Farm Products median · lower = cheaper

P/E (TTM) 13.2× · Cheaper than median
P/B 1.19× · Pricier than median
P/S (TTM) 0.53× · Cheaper than median
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 5.9× · 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 25
FUTURE 0 · sector 20
PAST 35 · sector 17
HEALTH 97 · sector 94
DIVIDEND 100 · sector 38

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 Farm Products stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Muyuan Foods Group 002714 ¥40.90 ¥48.19 +18%
Wens Foodstuff Group 300498 ¥14.51 ¥12.08 -17%
Mowi ASA MOWI kr 188.40 kr 262.59 +39%
PT Charoen Pokphand Indonesia Tbk, CPIN 3,120 IDR 7,076 IDR +127%
Charoen Pokphand Foods Public Company CPF 22.00 THB 55.71 THB +153%
PT Triputra Agro Persada Tbk TAPG 1,540 IDR 3,105 IDR +102%
PT FAP Agri Tbk FAPA 7,300 IDR 7,463 IDR +2%
PT Japfa Comfeed Indonesia Tbk JPFA 2,070 IDR 7,231 IDR +249%
Thaifoods Group TFGR 10.60 THB 23.53 THB +122%
PT Jhonlin Agro Raya Tbk JARR 1,845 IDR 610.80 IDR -67%

Compare Flavor Full Foods Inc 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 Flavor Full Foods Inc (1260) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 15.60 TWD versus a price of 25.70 TWD, about −39% (overvalued).
What is the fair value of 1260?
Our model-based fair value for Flavor Full Foods Inc is 15.60 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 25.70 TWD.
What is the quality score of 1260?
Flavor Full Foods Inc has a Quality Score of 62/100. 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 Flavor Full Foods Inc (1260)?
Flavor Full Foods Inc reported trailing-twelve-month revenue of about 5.2B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 1260?
The net profit margin of Flavor Full Foods Inc is about 4.1%, meaning it keeps roughly 4.1% of revenue as net income. Based on the latest reported figures.
Does Flavor Full Foods Inc pay a dividend?
Flavor Full Foods Inc currently shows a dividend yield of about 8.58% relative to its recent price (as of Jul 23, 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 Flavor Full Foods Inc 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.