Mao Bao Inc (1732) fair value: what the stock is really worth
We calculate from audited financials what Mao Bao Inc is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.
Compare price with fair valuebelow fair value = cheap, above = expensive
Check the quality50 and up solid, 75 and up strong
Watch it or check another stockalert when fair value or trend changes
A strong business, but trading 80% above our fair value of 14.51 TWD.
As of Sep 6, 2026, the fair value of Mao Bao Inc is 14.51 TWD per share against a price of 26.05 TWD, so the fair value sits 44% below the price. A model estimate from reported figures, not an analyst target.
!Weak Growth (revenue 5y +1.7 %/yr)
!Thin margins · 5.6% net margin
✓generates free cash flow
·2.30% dividend yield
!Mixed vs. peers (7/13)
!Narrow moat 39/100
!Evidence only low, so the estimate is less certain
Evidence: LowRange 10.88 TWD to 18.14 TWD
Fair value as of: Sep 6, 2026
From 24 valuation models · updated 4 days ago
Share price −2.8% over the past month.
This is the short version. In the app for Mao Bao Inc:
Watch Mao Bao Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
Mao Bao Inc (1732) currently trades at 26.05 TWD, while our model-based Fair Value estimate is 14.51 TWD, implying the stock looks roughly 79.5% overvalued today. The Quality Score stands at 75/100 (high quality), in the Consumer Defensive sector. Bull case: the DCF Models group reads highest at a median of 15.59 TWD per share, and 0 of the 24 models we run sit above the 26.05 TWD price. Bear case: the Dividend Discount group reads lowest at 4.40 TWD, and 24 of the 24 models stay below the price. Evidence for this calculation is low.
Over the trailing twelve months, Mao Bao Inc generated revenue of 686M TWD at a net margin of 5.6%. Revenue grew 7.0% year over year. It earns a return on equity of 7.8%. The balance sheet holds a net cash position of 199M TWD. Fundamentals as of Sep 6, 2026
Scenario range: 10.88 TWD (bear) to 18.14 TWD (bull), the price of 26.05 TWD sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 22% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −34% fair-value upside, at −44%, 1732 screens richer than that median.
Fair Value models
Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then (0.0624 TWD per share) are deliberately not added.
Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →
ModelBear ⓘ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
FCF DCF best evidence12.22 TWD14.23 TWD17.86 TWD80
Growth DCF12.43 TWD14.35 TWD17.53 TWD77
Residual Income8.84 TWD9.01 TWD8.54 TWD76
All 24 models by family
DCF Models
FCF DCF best evidence12.22 TWD14.23 TWD17.86 TWD80
Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
P/E ratio37.8
P/S ratio1.64P/E × margin
EPS (TTM)0.6900 TWDprice ÷ EPS = P/E 37.8
Dividend yield2.3%payout 87.0%
Net margin4.3%FY2025
Return on equity7.8%TTM
More key figures
Profitability
Return on assets (EBIT)2.4%avg 5y
Operating margin8.1%TTM
Growth
Revenue (TTM)686M TWDTTM
Revenue growth (YoY)+7.0%3y avg +4.8%
EPS growth (YoY)+139%
Balance sheet & cash flow
Free cash flow37.3M TWDFY2025
Net cash199M TWDFY2025
Figures from reported company fundamentals · as of Sep 6, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality75/100
Of which business quality 74
· Market factors (momentum, volatility) 46
Profitability50
Margins and returns on capital today
Quality Growth73
Are margins and returns improving?
Cashflow55
Earnings quality: real cash, not paper profit
Fin. Strength100
Balance sheet, leverage, solvency risk
Investment96
Disciplined investing over empire-building
Low Volatility88
Calm price path (market factor)
Momentum36
Price trend over the last 3–12 months (market factor)
52W Momentum17
Distance to the 52-week high (market factor)
Net Issuance83
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.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
Mao Bao Inc. manufactures and sells household and personal care products in Taiwan. The company offers laundry cleaning products, such as detergent, ball, cold water wash, fabric softener, laundry sanitizer; tableware cleaning products, including dishwashing liquid, kitchen cleaner powder; kitchen cleaning products comprising kitchen cleaner, all-purpose …
Full company description
Mao Bao Inc. manufactures and sells household and personal care products in Taiwan. The company offers laundry cleaning products, such as detergent, ball, cold water wash, fabric softener, laundry sanitizer; tableware cleaning products, including dishwashing liquid, kitchen cleaner powder; kitchen cleaning products comprising kitchen cleaner, all-purpose cleaner; bathroom cleaning products, such as cleaner, water scale and soap scale cleaner; and floor and surface cleaning products. It also provides washing machine, rice cooker, electric kettle descaling powder, oven airfryer cleansers, cockroach killer gel. In addition, the company offers personal cleaning products, such as anti-mosquito protection, antibacterial cleaning, and body cleansing products. Further, it also provides air fresheners; bathroom cleaning products; and personal cleaning products, such as shampoo, conditioner, body wash and lotion, antibacterial hand wash and hand gel, hand cream, and natural mosquito repellent. Mao Bao Inc. was incorporated in 1978 and is headquartered in New Taipei City, Taiwan.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Mao Bao Inc reported revenue of 675M TWD in FY2025 versus 619M TWD in FY2021, a compound +2.2%/yr. Reported net income was 29.3M TWD in FY2025, compounding +10.9%/yr from FY2021.
Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
675M TWD
Latest YoY
+13.8%
Avg. revenue 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.
+4.8%
Avg. revenue 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.
+1.7%
Avg. revenue growth/yr (23Y) ⓘ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.
+2.0%
Value creation/yr (5Y, in TWD) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
≈ +5.6%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+3.3%
Dividend yield2.3%
Operating margin (EBIT) ⓘ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.7.4% (2020) → 6.6% (2025) · steady
Worst earnings drop157% (2013) (loss year, drop beyond 100%) · in TWD
⚠ Final year 2025 sits 230% above trend (one-off), rate approximate
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). "Mao Bao Inc Fair Value". https://www.fairvalue-calculator.com/stock/1732
Peer Group
Household & Personal Products · 247 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.
Valuation
Quality Score75 · Top 25%
Fair Value upside−44% · Bottom 25%
Profitability
Return on equity (TTM)8% · Above median
Return on assets5% · Above median
Net margin (TTM)6% · Above median
Operating margin (TTM)8% · Above median
Growth and dividend
Revenue growth7% · Above median
Dividend yield (TTM)2.3% · Below median
Valuation Multiples vs Household & Personal Products median · lower = cheaper
P/E (TTM)37.8× · Priciest 25%
P/B2.23× · Pricier than median
P/S (TTM)1.63× · Pricier than median
P/FCF0.9× · Cheaper than median
EV/EBITDA13.8× · Pricier than median
What the price implies (reverse DCF)
The inverse question: what free-cash-flow growth must Mao Bao Inc deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.
Implied FCF growth, 10 years+13.8 % per year
Achieved revenue growth, 5 years+1.7 % p.a.
Sector median revenue growth+2.9 %
FCF yield on price3.37 %
Discount rate (WACC) in the models11.8 %
The price demands an acceleration versus past growth: a high bar the company still has to clear. Ranking of the largest stocks →
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.
This stockSector peers
VALUE0· sector 29
FUTURE35· sector 5
PAST31· sector 27
HEALTH0· sector 98
DIVIDEND46· sector 56
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
Similar stocks
10 more Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Sep 6, 2026).
As of Sep 6, 2026, our model estimates a fair value of 14.51 TWD versus a price of 26.05 TWD, about −44% upside (overvalued).
What is the fair value of 1732?
Our model-based fair value for Mao Bao Inc is 14.51 TWD (as of Sep 6, 2026), built from audited fundamentals. The current price: 26.05 TWD.
What is the quality score of 1732?
Mao Bao Inc has a Quality Score of 75/100. 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 Mao Bao Inc (1732)?
Our model-based price target is the fair value of 14.51 TWD (as of Sep 6, 2026) from 24 valuation models. Cautious scenario 10.88 TWD, optimistic scenario 18.14 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Mao Bao Inc stock forecast for 2026?
Our models put fair value at 14.51 TWD, about −44% upside versus a price of 26.05 TWD (overvalued). Cautious scenario 10.88 TWD, optimistic scenario 18.14 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Mao Bao Inc (1732)?
Mao Bao Inc reported trailing-twelve-month revenue of about 686M TWD (latest available figure, as of Sep 6, 2026).
What is the net profit margin of 1732?
The net profit margin of Mao Bao Inc is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.
Does Mao Bao Inc pay a dividend?
Mao Bao Inc currently shows a dividend yield of about 2.30% relative to its recent price (as of Sep 6, 2026).
What growth is priced into Mao Bao Inc (1732)?
For today's price to be fair in a discounted-cash-flow model, Mao Bao Inc would have to grow free cash flow by +13.8 % per year for ten years (discount rate 11.8 %, then 2 % perpetual growth). Over the last 5 years revenue grew +1.7 % per year. As of Sep 6, 2026.
What discount rate (WACC) does the fair value of 1732 use?
Our models discount Mao Bao Inc at 11.8 %: a base by market capitalisation (micro), damped by beta 0.52, country premium for Taiwan. The same rate applies in all 26 models.
What is the intrinsic value of Mao Bao Inc (1732)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Mao Bao Inc it is 14.51 TWD per share (as of Sep 6, 2026), against a price of 26.05 TWD. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Mao Bao Inc stock overvalued or undervalued in 2026?
As of Sep 6, 2026, 1732 trades above its calculated fair value: price 26.05 TWD, fair value 14.51 TWD, a gap of about −44% (overvalued). 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 1732?
No. The price is what the market pays today (26.05 TWD); the fair value is what the company's own numbers justify (14.51 TWD). For Mao Bao Inc the two are 11.54 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Mao Bao Inc worth?
The market values Mao Bao Inc at about 1.1B TWD (market capitalisation, as of Sep 6, 2026). Per share that is 26.05 TWD; our models calculate a fair value of 14.51 TWD per share.
What do the bullish and bearish scenarios say about 1732?
Our models span a range for Mao Bao Inc: cautious scenario 10.88 TWD, base 14.51 TWD, optimistic 18.14 TWD per share (as of Sep 6, 2026, price 26.05 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1732?
Mao Bao Inc trades at a price-to-earnings ratio of 37.8 (as of Sep 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 14.51 TWD is built from several models across several years. Other multiples: P/B 2.2, P/S 1.6, EV/EBITDA 13.8.
How solid is the balance sheet of Mao Bao Inc (1732)?
Balance-sheet figures for Mao Bao Inc (as of Sep 6, 2026): return on equity 7.8%. They feed the Quality Score of 75/100, which measures business quality independently of the share price.
How far is 1732 from its 52-week high?
Mao Bao Inc trades at 26.05 TWD, about 22% below its 52-week high of 33.40 TWD and 3% above the low of 25.20 TWD (as of Sep 6, 2026). Distance from the high says nothing about value: that is what the fair value of 14.51 TWD is for.
Which stocks are comparable to Mao Bao Inc?
From the same area (Consumer Defensive) we also value L'Oréal S.A, Unilever PLC, Colgate-Palmolive Company, 500696, 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 Mao Bao Inc stock attractive at the current price?
The data as of Sep 6, 2026: price 26.05 TWD, calculated fair value 14.51 TWD (−44%), Quality Score 75/100, from 24 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 1732 calculated?
We run Mao Bao Inc through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 14.51 TWD, with the spread shown as a cautious and an optimistic scenario.
Free · no account needed
Watch Mao Bao Inc in the live analysis
One click puts Mao Bao Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
