EN DE

TECO Electric & Machinery Co (1504) Fair Value & Analysis

Industrials · TW · Market cap 164B TWD

TE TECO Electric & Machinery Co 1504 · TW
Price66.00 TWD
Fair Value31.06 TWD
Upside-52.9%
Quality47/100
Watch TECO Electric & Machinery Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 8.9% net margin
Low debt · generates free cash flow
2.90% dividend yield
Ranks above peers (9/15)
Narrow moat 41/100
Evidence: Medium Range 22.36 TWD – 41.38 TWD Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 24 days ago

Share price −3.8% over the past month.

Below-average quality, and screening another 53% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (41.38 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (22.36 TWD to 41.38 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

116.17 TWD 23.42 TWD Fair Value 31.06 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 23.42 TWD – 116.17 TWD · fair‑value band 22.36 TWD – 41.38 TWD · the 66.00 TWD price screens above the 31.06 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

TECO Electric & Machinery Co (1504) currently trades at 66.00 TWD, while our model-based Fair Value estimate is 31.06 TWD, implying the stock looks roughly 52.9% overvalued today. The Quality Score stands at 47/100 (below-average quality), in the Industrials 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, TECO Electric & Machinery Co generated revenue of 59.7B TWD at a net margin of 8.9%. Revenue grew 4.5% year over year. It earns a return on equity of 6.7%. The balance sheet holds a net cash position of 3.3B TWD. Fundamentals as of Jul 17, 2026

Our scenario range runs from 22.36 TWD (bear case) to 41.38 TWD (bull case); at 66.00 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 48% below its 52-week high and 43% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -53%, 1504 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 BearBaseBull Evidence
Highest evidence
Growth DCF 20.04 TWD 24.25 TWD 30.74 TWD 80
Residual Income 30.90 TWD 32.03 TWD 32.26 TWD 76
Rev-Margin DCF 24.38 TWD 33.47 TWD 43.77 TWD 74
All 24 models by family
DCF Models
FCF DCF 19.62 TWD 24.00 TWD 31.18 TWD 38
Owner Earnings 35.66 TWD 46.15 TWD 63.36 TWD 31
5Y Revenue Exit 24.38 TWD 33.35 TWD 45.37 TWD 39
5Y EBITDA Exit 29.48 TWD 42.15 TWD 57.52 TWD 41
5Y P/E Exit 31.58 TWD 45.77 TWD 61.14 TWD 38
10Y Revenue Exit 21.89 TWD 29.49 TWD 38.56 TWD 36
10Y EBITDA Exit 25.61 TWD 35.35 TWD 46.90 TWD 37
10Y P/E Exit 26.91 TWD 37.76 TWD 49.38 TWD 35
Earnings-Based
Graham-Dodd 15.20 TWD 28.76 TWD 35.79 TWD 54
EPV 23.65 TWD 26.23 TWD 28.49 TWD 59
Dividend Discount
Gordon GGM 18.38 TWD 25.07 TWD 31.87 TWD 70
DDM Multi-Stage 18.38 TWD 25.46 TWD 33.83 TWD 61
Multiples
P/E Multiple 35.20 TWD 46.94 TWD 58.67 TWD 63
P/S Multiple 28.50 TWD 38.00 TWD 47.50 TWD 58
P/B Multiple 28.50 TWD 38.00 TWD 47.50 TWD 55
EV/EBIT 36.88 TWD 46.46 TWD 56.04 TWD 53
EV/EBITDA 39.48 TWD 49.93 TWD 60.38 TWD 54
EV/Revenue 28.65 TWD 37.44 TWD 46.24 TWD 43
Asset-Based
NCAV (Graham) 19.53 TWD 26.18 TWD 39.07 TWD 50
Growth DCF
Growth DCF 20.04 TWD 24.25 TWD 30.74 TWD 80
Rev-Margin DCF 24.38 TWD 33.47 TWD 43.77 TWD 74
Economic Profit
Residual Income 30.90 TWD 32.03 TWD 32.26 TWD 76
ROIC Compounder 23.65 TWD 26.23 TWD 28.49 TWD 72
Growth Earnings
Growth-Adj P/E 25.16 TWD 35.95 TWD 46.73 TWD 68

Widest divergence: Multiples (38.00 TWD) versus Growth DCF (24.25 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 59.7B TWD
Revenue growth (YoY) +4.5%
Net margin 8.9%
Return on equity 6.7%
Free cash flow 2.6B TWD FY2025
P/E ratio 28.9
More key figures
Operating margin 8.3%
EPS (TTM) 2.42 TWD
Dividend yield 2.9%
EPS growth (YoY) -6.2%
Net cash 3.3B TWD FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 48 · Market factors (momentum, volatility) 47

Profitability 30
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 53
Distance to the 52-week high (market factor)
Net Issuance 25
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

TECO Electric & Machinery Co., Ltd. engages in the production, sales and installation of various mechanical equipment in Taiwan, the United States, Mainland China, and internationally.

Full company description

TECO Electric & Machinery Co., Ltd. engages in the production, sales and installation of various mechanical equipment in Taiwan, the United States, Mainland China, and internationally. It offers electrical equipment products and transformers; power management system, such as mobile prefabricated electrical platform, EV charger, and charging pile power integration hub; low, medium, and high voltage motors; and electric vehicle powertrain products, including high-performance EV motors and drives, electric UAV powertrain, light electric UAV powertrain, and EV vessel powertrain. The company also provides gear reducer products; robotic joint module system; industrial drive systems, and industrial control and automation systems; commercial and home air conditioning products; and smart home appliances. In addition, it offers energy services comprising green energy engineering, electrification, power plant operation and management, industrial control automation, smart commercial HVAC energy, and smart residential HVAC energy solutions; and data center solutions consisting of mechanical and electrical engineering, electric vehicle powertrain, and robot dog power system solutions. Further, the company is involved in production and sale of various bearings; production and sale of keypad phone systems, hostless keypad phones, and billing devices; information software, data processing, and electronic information services; manufacturing of televisions, air conditioners, and refrigerators under the Teco Electric brand; and real estate sales and leasing. Additionally, it engages in production and sale of fiber optic electronic equipment; logistics and delivery services; real estate development and construction; and consulting services. The company was incorporated in 1956 and is headquartered in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TECO Electric & Machinery Co reported revenue of 59.1B TWD in FY2025 versus 52.6B TWD in FY2021, a compound +3.0%/yr. Reported net income was 5.2B TWD in FY2025, compounding +1.1%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
59.1B TWD
Latest YoY
+7.0%
Avg. growth/yr (3Y)
+0.4%
Avg. growth/yr (5Y)
+5.2%
Avg. growth/yr (25Y)
+3.0%
Revenue +3.0%/yr
FY21 52.6B TWD
FY22 58.3B TWD
FY23 59.4B TWD
FY24 55.2B TWD
FY25 59.1B TWD
Net income +1.1%/yr
FY21 5.0B TWD
FY22 3.5B TWD
FY23 5.8B TWD
FY24 5.8B TWD
FY25 5.2B TWD

1504 screens 53% overvalued. Compare with GE Vernova Inc →

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). "TECO Electric & Machinery Co Fair Value". https://www.fairvalue-calculator.com/stock/1504

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Specialty Industrial Machinery · 809 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 47 · Below median
Fair Value upside −53% · Below median
Return on equity (TTM) 7% · Below median
Return on assets 2% · Below median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 5% · Above median
Dividend yield (TTM) 2.9% · Top 25%
Debt / equity 0.08× · Lower than median

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 28.9× · Cheaper than median
P/B 1.79× · Cheaper than median
P/S (TTM) 2.75× · Pricier than median
P/FCF 1.9× · Cheaper than median
EV/EBITDA 21.2× · Pricier than median
PEG 0.63× · Cheaper than 75% of peers

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 0
FUTURE 23 · sector 23
PAST 27 · sector 28
HEALTH 96 · sector 96
DIVIDEND 58 · sector 24

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 Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare TECO Electric & Machinery Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 TECO Electric & Machinery Co (1504) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 31.06 TWD versus a price of 66.00 TWD, about −53% (overvalued).
What is the fair value of 1504?
Our model-based fair value for TECO Electric & Machinery Co is 31.06 TWD (as of Jul 17, 2026), built from audited fundamentals. The current price is 66.00 TWD.
What is the quality score of 1504?
TECO Electric & Machinery Co has a Quality Score of 47/100. 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 TECO Electric & Machinery Co (1504)?
TECO Electric & Machinery Co reported trailing-twelve-month revenue of about 59.7B TWD (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 1504?
The net profit margin of TECO Electric & Machinery Co is about 8.9%, meaning it keeps roughly 8.9% of revenue as net income. Based on the latest reported figures.
Does TECO Electric & Machinery Co pay a dividend?
TECO Electric & Machinery Co currently shows a dividend yield of about 2.30% relative to its recent price (as of Jul 17, 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 TECO Electric & Machinery Co 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.