Tri Ocean Textile Co Ltd (1472) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Tri Ocean Textile Co Ltd stock TWD 131, price TWD 88.50, upside +47.5%, quality 55 out of 100. Rating: undervalued. Calculated from audited financials with 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 8, 2026.
How to read this chart
60‑month range 14.97 TWD – 98.61 TWD · fair‑value band 91.38 TWD – 169.71 TWD · the 88.50 TWD price screens below the 130.54 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 8, 2026.
Follow Tri Ocean Textile Co in your weekly email
Every Wednesday you see whether Tri Ocean Textile Co 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.
Triocean Industrial Corporation Co., Ltd. primarily engages in the construction business in Taiwan. The company undertakes private construction and public engineering projects, solar energy and infrastructure projects, social housing and private residential projects, land development, etc.
Show moreShow less
It also engages in the wholesale of building materials. The company was formerly known as Tri Ocean Textile Co., Ltd. and changed its name to Triocean Industrial Corporation Co., Ltd. in September 2021. Triocean Industrial Corporation Co., Ltd. was founded in 1968 and is based in Kaohsiung, Taiwan.
Stock analysis
Tri Ocean Textile Co Ltd (1472) currently trades at 88.50 TWD, while our model-based Fair Value estimate is 130.54 TWD, implying the stock looks roughly 32% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 176.79 TWD per share, and 16 of the 26 models we run sit above the 88.50 TWD price.
Bear case: the Asset-Based group reads lowest at 25.04 TWD, and 10 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 91.38 TWD (bear) to 169.71 TWD (bull), the price of 88.50 TWD sits below 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 55/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Tri Ocean Textile Co Ltd reported revenue of 3.6B TWD in FY2025 versus 602M TWD in FY2021, a compound +56.8%/yr. Reported net income was 336M TWD in FY2025.
Key figures
Market cap 5.3B TWD (≈ $160M) Micro · P/E ratio 15.2 · P/S ratio 1.41 · EPS (TTM) 5.81 TWD · Dividend yield 6.8% · Net margin 9.0% · Return on equity 15.3% · Return on assets (EBIT) 3.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 9% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −42% fair-value upside, at 48%, 1472 screens cheaper than that median.
Fair Value models
Bear91.38 TWDFair Value 130.54 TWDBull169.71 TWD
Price 88.50 TWD · Upside +47.5%
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.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.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+56.0%
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.
+46.1%
Revenue growth 5 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.
+61.7%
Start year 2020 (pandemic). Over 10 years: +17.1% a year
Revenue growth 23 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.
+3.8%
’14
’15
’16
’17
’18
’19
’20
’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.
≈ +17.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+11.1%
Dividend (yield on the price)6.8%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.11.1% vs 1.1%, picking up
Profit margin 2020 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.−126% → 10%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Approximate: the rate leans on 2025, which sits 80% above its own trend.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−4.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −6.0% a year for the price.
Compare Tri Ocean Textile Co Ltd with another stock
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.Engineering & Construction · 791 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside+47.5% · Above median
Profitability
Return on equity (12 months)15.3% · Top 25%
Return on assets6.2% · Top 25%
Net margin (12 months)9.0% · Top 25%
Operating margin (12 months)10.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)11.6% · Above median
Dividend yield (12 months)6.8% · Top 25%
Balance sheet
Debt / equity0.29× · Above median
Valuation Multiplesvs Engineering & Construction median · lower = cheaper
P/E (12 months)15.2× · Cheaper than median
P/B2.29× · Pricier than median
P/S (12 months)1.41× · Pricier than median
Price / free cash flow (fiscal year)8.5× · Cheaper than median
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). "Tri Ocean Textile Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1472
Frequently asked questions
Is Tri Ocean Textile Co Ltd (1472) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 130.54 TWD versus a price of 88.50 TWD, about +48% upside (undervalued).
What is the fair value of 1472?
Our model-based fair value for Tri Ocean Textile Co Ltd is 130.54 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 88.50 TWD.
What is the quality score of 1472?
Tri Ocean Textile Co Ltd has a Quality Score of 55/100. 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 Tri Ocean Textile Co Ltd (1472)?
Our model-based price target is the fair value of 130.54 TWD (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 91.38 TWD, optimistic scenario 169.71 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Tri Ocean Textile Co Ltd stock forecast for 2026?
Our models put fair value at 130.54 TWD, about +48% upside versus a price of 88.50 TWD (undervalued). Cautious scenario 91.38 TWD, optimistic scenario 169.71 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Tri Ocean Textile Co Ltd (1472)?
Tri Ocean Textile Co Ltd reported trailing-twelve-month revenue of about 3.7B TWD (latest available figure, as of Nov 8, 2026).
Does Tri Ocean Textile Co Ltd pay a dividend?
Tri Ocean Textile Co Ltd currently shows a dividend yield of 6.78% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Tri Ocean Textile Co Ltd (1472) and when is the ex-dividend date?
Tri Ocean Textile Co Ltd pays a dividend of 6.00 TWD per share a year, a dividend yield of 6.8%. The last ex-dividend date was Jun 29, 2026. The payout ratio is 103% of earnings. Free cash flow covers the dividend 1.96 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Tri Ocean Textile Co Ltd (1472)?
For today's price to be fair in a discounted-cash-flow model, Tri Ocean Textile Co Ltd would have to grow free cash flow by -4.6 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +61.7 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 1472 use?
Our models discount Tri Ocean Textile Co Ltd at 11.8 %: a base by market capitalisation (micro), damped by beta 0.41, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Tri Ocean Textile Co Ltd that is -4.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Tri Ocean Textile Co Ltd (1472) delivered so far?
Over the past 5 years revenue at Tri Ocean Textile Co Ltd grew +61.7 % a year. The price currently implies free-cash-flow growth of -4.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Tri Ocean Textile Co Ltd (1472) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Tri Ocean Textile Co Ltd (-4.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Tri Ocean Textile Co Ltd (1472)?
The free-cash-flow yield on the price is 11.71 %: that much free cash flow Tri Ocean Textile Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Tri Ocean Textile Co Ltd (1472)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tri Ocean Textile Co Ltd it is 130.54 TWD per share (as of Nov 8, 2026), against a price of 88.50 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Tri Ocean Textile Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 1472 trades below its calculated fair value: price 88.50 TWD, fair value 130.54 TWD, a gap of about +48% (undervalued). 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 1472?
No. The price is what the market pays today (88.50 TWD); the fair value is what the company's own numbers justify (130.54 TWD). For Tri Ocean Textile Co Ltd the two are 42.04 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Tri Ocean Textile Co Ltd worth?
The market values Tri Ocean Textile Co Ltd at about 5.3B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 88.50 TWD; our models calculate a fair value of 130.54 TWD per share.
What do the bullish and bearish scenarios say about 1472?
Our models span a range for Tri Ocean Textile Co Ltd: cautious scenario 91.38 TWD, base 130.54 TWD, optimistic 169.71 TWD per share (as of Nov 8, 2026, price 88.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1472?
Tri Ocean Textile Co Ltd trades at a price-to-earnings ratio of 15.2 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 130.54 TWD is built from several models across several years. Other multiples: P/B 2.3, P/S 1.4, EV/EBITDA 11.8.
How solid is the balance sheet of Tri Ocean Textile Co Ltd (1472)?
Balance-sheet figures for Tri Ocean Textile Co Ltd (as of Nov 8, 2026): return on equity 15.3%, debt of 0.29 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 1472 from its 52-week high?
Tri Ocean Textile Co Ltd trades at 88.50 TWD, about 2% below its 52-week high of 90.57 TWD and 9% above the low of 81.14 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 130.54 TWD is for.
Which stocks are comparable to Tri Ocean Textile Co Ltd?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Larsen & Toubro Limited, Comfort Systems USA, Inc, 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 Tri Ocean Textile Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 88.50 TWD, calculated fair value 130.54 TWD (+48%), Quality Score 55/100, from 26 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 1472 calculated?
We run Tri Ocean Textile Co Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 130.54 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. Tri Ocean Textile Co Ltd currently trades 32% below its own fair value, and the market average says nothing about that. 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 Tri Ocean Textile Co Ltd (1472)?
The closing price on Nov 9, 2026 was 88.50 TWD. Our model-based fair value is 130.54 TWD, about +48% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tri Ocean Textile Co Ltd right now?
The price is below even our cautious bear case (91.38 TWD). The market is more pessimistic than our downside scenario. Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (91.38 TWD to 169.71 TWD) leaves room in how you read the outcome.
Key figures of Tri Ocean Textile Co Ltd
How large is the market capitalisation of Tri Ocean Textile Co Ltd (1472)?
The market capitalisation of Tri Ocean Textile Co Ltd is 5.3B TWD (≈ $160M). 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 Tri Ocean Textile Co Ltd (1472)?
The price-to-sales ratio of Tri Ocean Textile Co Ltd is 1.41 (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 Tri Ocean Textile Co Ltd (1472)?
Earnings per share at Tri Ocean Textile Co Ltd are 5.81 TWD (price ÷ EPS = P/E 15.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Tri Ocean Textile Co Ltd (1472)?
The dividend yield of Tri Ocean Textile Co Ltd is 6.8% (payout 103%). 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 Tri Ocean Textile Co Ltd (1472)?
The net margin of Tri Ocean Textile Co Ltd is 9.0% (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 Tri Ocean Textile Co Ltd (1472)?
The return on equity (ROE) of Tri Ocean Textile Co Ltd is 15.3% (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 Tri Ocean Textile Co Ltd (1472)?
On an EBIT basis the return on assets of Tri Ocean Textile Co Ltd is 3.1% (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 Tri Ocean Textile Co Ltd (1472)?
The operating margin of Tri Ocean Textile Co Ltd is 10.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tri Ocean Textile Co Ltd (1472)?
Revenue at Tri Ocean Textile Co Ltd is growing +11.6% versus a year earlier (3y avg +46.1%). 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 Tri Ocean Textile Co Ltd (1472)?
Earnings per share at Tri Ocean Textile Co Ltd are growing −7.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Tri Ocean Textile Co Ltd (1472) hold?
Tri Ocean Textile Co Ltd holds more cash than debt, 322M TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Tri Ocean Textile Co Ltd in the live analysis
One click puts Tri Ocean Textile Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026