EN DE

Hiwin Technologies Corporation (2049) Fair Value & Analysis

Industrials · TW · Market cap 114B TWD

HT Hiwin Technologies Corporation 2049 · TW
Price387.00 TWD
Fair Value73.32 TWD
Upside-81.1%
Quality60/100
Watch Hiwin Technologies Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.5% net margin
Low debt · generates free cash flow
0.63% dividend yield
Trails peers (4/15)
Narrow moat 39/100
Evidence: High Range 54.99 TWD – 91.65 TWD Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 24 days ago

Share price +13.8% over the past month.

A solid business, but screening 81% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (91.65 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

411.09 TWD 154.22 TWD Fair Value 73.32 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 154.22 TWD – 411.09 TWD · fair‑value band 54.99 TWD – 91.65 TWD · the 387.00 TWD price screens above the 73.32 TWD fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Hiwin Technologies Corporation (2049) currently trades at 387.00 TWD, while our model-based Fair Value estimate is 73.32 TWD, implying the stock looks roughly 81.1% overvalued today. The Quality Score stands at 60/100 (solid 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: high).

Over the trailing twelve months, Hiwin Technologies Corporation generated revenue of 24.3B TWD at a net margin of 6.3%. Revenue grew 2.0% year over year. It earns a return on equity of 3.8%. Net debt stands at 2.6B TWD. Fundamentals as of Jul 16, 2026

Our scenario range runs from 54.99 TWD (bear case) to 91.65 TWD (bull case); at 387.00 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 9% below its 52-week high and 114% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -26% fair-value upside, at -81%, 2049 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 52.24 TWD 76.67 TWD 111.82 TWD 80
Residual Income 79.29 TWD 79.27 TWD 72.46 TWD 76
Rev-Margin DCF 45.89 TWD 71.23 TWD 100.56 TWD 74
All 26 models by family
DCF Models
FCF DCF 51.45 TWD 79.14 TWD 121.65 TWD 38
Owner Earnings 38.65 TWD 59.09 TWD 90.46 TWD 31
5Y Revenue Exit 45.89 TWD 71.11 TWD 103.18 TWD 39
5Y EBITDA Exit 83.71 TWD 142.14 TWD 210.89 TWD 41
5Y P/E Exit 59.07 TWD 95.86 TWD 134.57 TWD 38
10Y Revenue Exit 46.15 TWD 69.70 TWD 101.19 TWD 36
10Y EBITDA Exit 71.58 TWD 119.12 TWD 183.72 TWD 37
10Y P/E Exit 55.85 TWD 86.92 TWD 125.24 TWD 35
Earnings-Based
Graham-Dodd 29.33 TWD 93.11 TWD 124.08 TWD 54
Lynch FV 20.50 TWD 29.28 TWD 38.07 TWD 50
PEG = 1.0 20.50 TWD 29.28 TWD 38.07 TWD 46
EPV 37.29 TWD 43.07 TWD 48.13 TWD 59
Dividend Discount
Gordon GGM 22.04 TWD 45.82 TWD 72.69 TWD 70
DDM Multi-Stage 22.04 TWD 36.77 TWD 48.09 TWD 61
Multiples
P/E Multiple 67.93 TWD 90.57 TWD 113.21 TWD 63
P/S Multiple 54.99 TWD 73.32 TWD 91.65 TWD 58
P/B Multiple 54.99 TWD 73.32 TWD 91.65 TWD 55
EV/EBIT 61.80 TWD 81.54 TWD 101.28 TWD 53
EV/EBITDA 112.85 TWD 149.60 TWD 186.36 TWD 54
EV/Revenue 44.85 TWD 62.96 TWD 81.07 TWD 43
Asset-Based
NCAV (Graham) 52.78 TWD 70.72 TWD 105.56 TWD 50
Growth DCF
Growth DCF 52.24 TWD 76.67 TWD 111.82 TWD 80
Rev-Margin DCF 45.89 TWD 71.23 TWD 100.56 TWD 74
Economic Profit
Residual Income 79.29 TWD 79.27 TWD 72.46 TWD 76
ROIC Compounder 37.29 TWD 43.07 TWD 48.13 TWD 72
Growth Earnings
Growth-Adj P/E 56.56 TWD 80.79 TWD 105.03 TWD 68

Widest divergence: Growth Earnings (80.79 TWD) versus Earnings-Based (29.28 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 24.3B TWD
Revenue growth (YoY) +2.0%
Net margin 6.3%
Return on equity 3.8%
Free cash flow 1.5B TWD FY2025
P/E ratio 80.0
More key figures
Operating margin 4.9%
EPS (TTM) 4.31 TWD
Dividend yield 0.6%
EPS growth (YoY) +39.9%
Net debt 2.6B TWD FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 59 · Market factors (momentum, volatility) 76

Profitability 29
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 39
Calm price path (market factor)
Momentum 92
Price trend over the last 3–12 months (market factor)
52W Momentum 92
Distance to the 52-week high (market factor)
Net Issuance 100
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

Hiwin Technologies Corporation manufactures and sells motion control and systematic technology products in Taiwan, China, Germany, the United States, Japan, and internationally. The company operates through Linear Guideways, Ballscrews, and Other segments.

Full company description

Hiwin Technologies Corporation manufactures and sells motion control and systematic technology products in Taiwan, China, Germany, the United States, Japan, and internationally. The company operates through Linear Guideways, Ballscrews, and Other segments. It offers ballscrews, Ball Spline, linear guideways, bearings, DATORKER strain wave gear, end effectors, torque motor rotary tables, and semiconductor subsystem, as well as single and multi-axis robots; and medical robots and equipment. The company also provides ball screws, linear guideways, industrial robots, aerospace automation equipment parts, computer numerical control (CNC) milling machines, and medical equipment. In addition, it engages in the research, development, design, manufacture, and sale of solar cells, electronic components, electric power supplies, electric transmission, and power distribution machinery products, as well as gear cutting tools and machinery; design, integrated application, research, development, manufacture, and sale of thread forming machinery; and manufacture and sale of aerospace parts. The company offers its products under the HIWIN brand name. Hiwin Technologies Corporation was incorporated in 1989 and is headquartered in Taichung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hiwin Technologies Corporation reported revenue of 24.3B TWD in FY2025 versus 27.3B TWD in FY2021, a compound −2.9%/yr. Reported net income was 1.5B TWD in FY2025, compounding −18.9%/yr from FY2021.

Growth Quality 52/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
24.3B TWD
Latest YoY
−0.5%
Avg. growth/yr (3Y)
−6.1%
Avg. growth/yr (5Y)
+2.7%
Avg. growth/yr (20Y)
+10.5%
Revenue −2.9%/yr
FY21 27.3B TWD
FY22 29.3B TWD
FY23 24.6B TWD
FY24 24.4B TWD
FY25 24.3B TWD
Net income −18.9%/yr
FY21 3.5B TWD
FY22 4.5B TWD
FY23 2.0B TWD
FY24 2.0B TWD
FY25 1.5B TWD

2049 screens 81% overvalued. Compare with Techtronic Industries Company →

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). "Hiwin Technologies Corporation Fair Value". https://www.fairvalue-calculator.com/stock/2049

Peer Group

Tools & Accessories · 120 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 −81% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 9% · Above median
Dividend yield (TTM) 0.6% · Below median
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Tools & Accessories median · lower = cheaper

P/E (TTM) 74.6× · Pricier than 75% of peers
P/B 3.05× · Pricier than 75% of peers
P/S (TTM) 4.59× · Pricier than 75% of peers
P/FCF 2.3× · Pricier than median
EV/EBITDA 27.4× · Pricier than 75% of peers
PEG 3.35× · Pricier 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 3
FUTURE 47 · sector 14
PAST 16 · sector 28
HEALTH 91 · sector 96
DIVIDEND 13 · sector 36

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 Tools & Accessories stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Techtronic Industries Company 0669 HK$129.60 HK$81.05 -37%
Snap-on Incorporated SNA $410.99 $350.46 -15%
RBC Bearings Incorporated RBC $595.49 $184.29 -69%
Lincoln Electric Holdings LECO $252.58 $154.80 -39%
Stanley Black & Decker, Inc SWK $88.22 $54.24 -39%
AB SKF (publ) SKFB kr 258.90 kr 192.57 -26%
The Timken Company TKR $139.47 $66.33 -52%
The Toro Company TTC $94.42 $69.71 -26%
SFS Group SFSN CHF 140.00 CHF 118.30 -16%
Hangzhou Greatstar Industrial Co 002444 ¥29.33 ¥35.72 +22%

Compare Hiwin Technologies Corporation 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 Hiwin Technologies Corporation (2049) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 73.32 TWD versus a price of 387.00 TWD, about −81% (overvalued).
What is the fair value of 2049?
Our model-based fair value for Hiwin Technologies Corporation is 73.32 TWD (as of Jul 16, 2026), built from audited fundamentals. The current price is 387.00 TWD.
What is the quality score of 2049?
Hiwin Technologies Corporation 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 Hiwin Technologies Corporation (2049)?
Hiwin Technologies Corporation reported trailing-twelve-month revenue of about 24.3B TWD (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 2049?
The net profit margin of Hiwin Technologies Corporation is about 6.3%, meaning it keeps roughly 6.3% of revenue as net income. Based on the latest reported figures.
Does Hiwin Technologies Corporation pay a dividend?
Hiwin Technologies Corporation currently shows a dividend yield of about 0.56% relative to its recent price (as of Jul 16, 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 Hiwin Technologies Corporation 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.