HORNG SHIUE HOLDING Co Ltd (2243) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of HORNG SHIUE HOLDING Co Ltd stock TWD 20.26, price TWD 46.90, that is 56.8% below the price, quality 45 out of 100. Rating: strongly overvalued. Calculated from audited financials with 22 of our 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 9.47 TWD – 66.00 TWD · fair‑value band 15.49 TWD – 26.34 TWD · the 46.90 TWD price screens above the 20.26 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow HORNG SHIUE HOLDING Co in your weekly email
Every Wednesday you see whether HORNG SHIUE HOLDING 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.
HORNG SHIUE HOLDING Co., Ltd. engages in the manufacture, processing, and trading of automotive sheet metal stamping dies and gauges in China and internationally. It also provides after sales technical consulting services.
Show moreShow less
The company was founded in 2000 and is headquartered in Grand Cayman, Cayman Islands.
Stock analysis
HORNG SHIUE HOLDING Co Ltd (2243) currently trades at 46.90 TWD, while our model-based Fair Value estimate is 20.26 TWD, 57% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 25.37 TWD per share, and 1 of the 22 models we run sit above the 46.90 TWD price.
Bear case: the Asset-Based group reads lowest at 3.29 TWD, and 21 of the 22 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 15.49 TWD (bear) to 26.34 TWD (bull), the price of 46.90 TWD sits above 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 45/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
HORNG SHIUE HOLDING Co Ltd reported revenue of 1.7B TWD in FY2025 versus 1.5B TWD in FY2021, a compound +3.8%/yr. Reported net income was 84.6M TWD in FY2025.
Key figures
Market cap 3.2B TWD (≈ $98.2M) Micro · P/E ratio 41.9 · P/S ratio 1.64 · EPS (TTM) 1.12 TWD · Net margin 4.1% · Return on equity 9.3% · Return on assets (EBIT) 0.0% (5-year average) · Operating margin −4.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 34 out of 100 (medium confidence).
What moves the price
The share trades about 29% below its 52-week high and 345% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −57%, 2243 screens richer than that median.
Fair Value models
Bear15.49 TWDFair Value 20.26 TWDBull26.34 TWD
Price 46.90 TWD · Downside -56.8%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.9604 TWD per share) are deliberately not added.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.79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−9.0%
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.
+0.8%
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.
+18.1%
Start year 2020 (pandemic). Over 10 years: −1.0% a year
Revenue growth 11 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.
+1.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−25.1% (2020) → 6.0% (2025)
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+44.3%
Yearly growth needed for the next five years to justify today's price.
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 +42.1% a year for the price.
Compare HORNG SHIUE HOLDING 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.Auto Parts · 655 stocks
Beats the industry median on 2/13 measures
Overall it trails its industry peers.
Valuation
Quality Score45 · Below median
Fair Value upside−56.8% · Bottom 25%
Profitability
Return on equity (12 months)9.3% · Above median
Return on assets2.5% · Below median
Net margin (12 months)4.1% · Below median
Operating margin (12 months)−4.9% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−25.0% · Bottom 25%
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
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). "HORNG SHIUE HOLDING Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2243
Frequently asked questions
Is HORNG SHIUE HOLDING Co Ltd (2243) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 20.26 TWD versus a price of 46.90 TWD, about 57% lower (overvalued).
What is the fair value of 2243?
Our model-based fair value for HORNG SHIUE HOLDING Co Ltd is 20.26 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 46.90 TWD.
What is the quality score of 2243?
HORNG SHIUE HOLDING Co Ltd has a Quality Score of 45/100. 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 HORNG SHIUE HOLDING Co Ltd (2243)?
Our model-based price target is the fair value of 20.26 TWD (as of Nov 8, 2026) from 22 valuation models. Cautious scenario 15.49 TWD, optimistic scenario 26.34 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the HORNG SHIUE HOLDING Co Ltd stock forecast for 2026?
Our models put fair value at 20.26 TWD, about 57% lower versus a price of 46.90 TWD (overvalued). Cautious scenario 15.49 TWD, optimistic scenario 26.34 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of HORNG SHIUE HOLDING Co Ltd (2243)?
HORNG SHIUE HOLDING Co Ltd reported trailing-twelve-month revenue of about 2.0B TWD (latest available figure, as of Nov 8, 2026).
What growth is priced into HORNG SHIUE HOLDING Co Ltd (2243)?
For today's price to be fair in a discounted-cash-flow model, HORNG SHIUE HOLDING Co Ltd would have to grow free cash flow by +44.3 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +18.1 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 2243 use?
Our models discount HORNG SHIUE HOLDING Co Ltd at 13.3 %: a base by market capitalisation (micro), 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 HORNG SHIUE HOLDING Co Ltd that is +44.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has HORNG SHIUE HOLDING Co Ltd (2243) delivered so far?
Over the past 5 years revenue at HORNG SHIUE HOLDING Co Ltd grew +18.1 % a year. The price currently implies free-cash-flow growth of +44.3 % 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 HORNG SHIUE HOLDING Co Ltd (2243) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into HORNG SHIUE HOLDING Co Ltd (+44.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of HORNG SHIUE HOLDING Co Ltd (2243)?
The free-cash-flow yield on the price is 1.50 %: that much free cash flow HORNG SHIUE HOLDING Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of HORNG SHIUE HOLDING Co Ltd (2243)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For HORNG SHIUE HOLDING Co Ltd it is 20.26 TWD per share (as of Nov 8, 2026), against a price of 46.90 TWD. It is the blended result of 22 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is HORNG SHIUE HOLDING Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 2243 trades above its calculated fair value: price 46.90 TWD, fair value 20.26 TWD, a gap of about −57% (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 2243?
No. The price is what the market pays today (46.90 TWD); the fair value is what the company's own numbers justify (20.26 TWD). For HORNG SHIUE HOLDING Co Ltd the two are 26.64 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is HORNG SHIUE HOLDING Co Ltd worth?
The market values HORNG SHIUE HOLDING Co Ltd at about 3.2B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 46.90 TWD; our models calculate a fair value of 20.26 TWD per share.
What do the bullish and bearish scenarios say about 2243?
Our models span a range for HORNG SHIUE HOLDING Co Ltd: cautious scenario 15.49 TWD, base 20.26 TWD, optimistic 26.34 TWD per share (as of Nov 8, 2026, price 46.90 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2243?
HORNG SHIUE HOLDING Co Ltd trades at a price-to-earnings ratio of 41.9 (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 20.26 TWD is built from several models across several years. Other multiples: P/B 3.8, P/S 1.6, EV/EBITDA 16.1.
How solid is the balance sheet of HORNG SHIUE HOLDING Co Ltd (2243)?
Balance-sheet figures for HORNG SHIUE HOLDING Co Ltd (as of Nov 8, 2026): return on equity 9.3%, debt of 0.05 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is 2243 from its 52-week high?
HORNG SHIUE HOLDING Co Ltd trades at 46.90 TWD, about 29% below its 52-week high of 66.00 TWD and 345% above the low of 10.55 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 20.26 TWD is for.
Which stocks are comparable to HORNG SHIUE HOLDING Co Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 HORNG SHIUE HOLDING Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 46.90 TWD, calculated fair value 20.26 TWD (−57%), Quality Score 45/100, from 22 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 2243 calculated?
We run HORNG SHIUE HOLDING Co Ltd through 22 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 20.26 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. HORNG SHIUE HOLDING Co Ltd itself currently trades above fair value. 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 HORNG SHIUE HOLDING Co Ltd (2243)?
The closing price on Nov 9, 2026 was 46.90 TWD. Our model-based fair value is 20.26 TWD, about 57% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with HORNG SHIUE HOLDING Co Ltd right now?
The price sits above even our optimistic bull case (26.34 TWD). The favourable scenario is already priced in. Weak quality (45/100) and above fair value at the same time, the margin of safety is missing on both counts.
Where does the earnings growth of HORNG SHIUE HOLDING Co Ltd (2243) come from?
Earnings per share at HORNG SHIUE HOLDING Co Ltd grew −13.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share −8.0 %, EBIT margin −7.3 %, tax rate +0.0 %, residual (interest, one-offs) +1.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of HORNG SHIUE HOLDING Co Ltd
How large is the market capitalisation of HORNG SHIUE HOLDING Co Ltd (2243)?
The market capitalisation of HORNG SHIUE HOLDING Co Ltd is 3.2B TWD (≈ $98.2M). 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 HORNG SHIUE HOLDING Co Ltd (2243)?
The price-to-sales ratio of HORNG SHIUE HOLDING Co Ltd is 1.64 (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 HORNG SHIUE HOLDING Co Ltd (2243)?
Earnings per share at HORNG SHIUE HOLDING Co Ltd are 1.12 TWD (price ÷ EPS = P/E 41.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of HORNG SHIUE HOLDING Co Ltd (2243)?
The net margin of HORNG SHIUE HOLDING Co Ltd is 4.1% (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 HORNG SHIUE HOLDING Co Ltd (2243)?
The return on equity (ROE) of HORNG SHIUE HOLDING Co Ltd is 9.3% (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 HORNG SHIUE HOLDING Co Ltd (2243)?
On an EBIT basis the return on assets of HORNG SHIUE HOLDING Co Ltd is 0.0% (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 HORNG SHIUE HOLDING Co Ltd (2243)?
The operating margin of HORNG SHIUE HOLDING Co Ltd is −4.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at HORNG SHIUE HOLDING Co Ltd (2243)?
Revenue at HORNG SHIUE HOLDING Co Ltd is growing −25.0% versus a year earlier (3y avg +0.8%). 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 HORNG SHIUE HOLDING Co Ltd (2243)?
Earnings per share at HORNG SHIUE HOLDING Co Ltd are growing +217% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does HORNG SHIUE HOLDING Co Ltd (2243) carry?
The net debt of HORNG SHIUE HOLDING Co Ltd is 205M TWD (fiscal year 2025, ≈ 4.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch HORNG SHIUE HOLDING Co Ltd in the live analysis
One click puts HORNG SHIUE HOLDING Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026