EN DE

Thinking Electronic Industrial Co (2428) Fair Value & Analysis

Technology · TW · Market cap 32.9B TWD

TE Thinking Electronic Industrial Co 2428 · TW
Price224.50 TWD
Fair Value235.11 TWD
Upside+4.7%
Quality72/100
Watch Thinking Electronic Industrial Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 17.2% net margin
Low debt · generates free cash flow
2.34% dividend yield
Ranks above peers (12/14)
Moderate moat 63/100
Evidence: High Range 166.20 TWD – 293.89 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price −25.4% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 166.20 TWD (bear) to 293.89 TWD (bull), base 235.11 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 72/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

343.50 TWD 100.50 TWD Fair Value 235.11 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 100.50 TWD – 343.50 TWD · fair‑value band 166.20 TWD – 293.89 TWD · the 224.50 TWD price screens below the 235.11 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Thinking Electronic Industrial Co (2428) currently trades at 224.50 TWD, while our model-based Fair Value estimate is 235.11 TWD, implying the stock looks roughly 4.7% fairly valued today. The Quality Score stands at 72/100 (solid quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Thinking Electronic Industrial Co generated revenue of 8.2B TWD at a net margin of 17.2%. Revenue grew 8.3% year over year. It earns a return on equity of 12.1%. The balance sheet holds a net cash position of 1.6B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 166.20 TWD (bear case) to 293.89 TWD (bull case); at 224.50 TWD, the current price sits within 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 30% below its 52-week high and 77% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -73% fair-value upside, at 5%, 2428 screens cheaper 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 173.40 TWD 243.67 TWD 343.50 TWD 80
Residual Income 83.92 TWD 104.54 TWD 242.61 TWD 76
Rev-Margin DCF 142.86 TWD 207.49 TWD 281.18 TWD 74
All 24 models by family
DCF Models
FCF DCF 170.54 TWD 249.25 TWD 367.89 TWD 38
Owner Earnings 150.15 TWD 217.94 TWD 320.13 TWD 31
5Y Revenue Exit 142.86 TWD 206.49 TWD 286.31 TWD 39
5Y EBITDA Exit 182.65 TWD 280.26 TWD 392.87 TWD 41
5Y P/E Exit 176.68 TWD 269.19 TWD 365.06 TWD 38
10Y Revenue Exit 148.26 TWD 208.43 TWD 286.67 TWD 36
10Y EBITDA Exit 176.85 TWD 259.39 TWD 367.32 TWD 37
10Y P/E Exit 173.05 TWD 251.74 TWD 346.28 TWD 35
Earnings-Based
Graham-Dodd 79.94 TWD 237.47 TWD 314.33 TWD 54
Lynch FV 50.03 TWD 71.47 TWD 92.92 TWD 50
PEG = 1.0 50.03 TWD 71.47 TWD 92.92 TWD 46
EPV 123.95 TWD 140.68 TWD 155.32 TWD 59
Multiples
P/E Multiple 176.33 TWD 235.11 TWD 293.89 TWD 63
P/S Multiple 117.59 TWD 156.79 TWD 195.99 TWD 58
P/B Multiple 149.88 TWD 199.84 TWD 249.80 TWD 55
EV/EBIT 235.61 TWD 306.29 TWD 376.98 TWD 53
EV/EBITDA 210.26 TWD 272.50 TWD 334.73 TWD 54
EV/Revenue 133.31 TWD 180.35 TWD 227.39 TWD 43
Asset-Based
NCAV (Graham) 43.61 TWD 58.44 TWD 87.22 TWD 50
Growth DCF
Growth DCF 173.40 TWD 243.67 TWD 343.50 TWD 80
Rev-Margin DCF 142.86 TWD 207.49 TWD 281.18 TWD 74
Economic Profit
Residual Income 83.92 TWD 104.54 TWD 242.61 TWD 76
ROIC Compounder 130.15 TWD 158.35 TWD 191.70 TWD 72
Growth Earnings
Growth-Adj P/E 144.22 TWD 206.03 TWD 267.84 TWD 68

Widest divergence: DCF Models (249.25 TWD) versus Asset-Based (58.44 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 8.2B TWD
Revenue growth (YoY) +8.3%
Net margin 17.2%
Return on equity 12.1%
Free cash flow 1.7B TWD FY2025
P/E ratio 23.4
More key figures
Operating margin 19.9%
EPS (TTM) 10.96 TWD
Dividend yield 2.3%
EPS growth (YoY) -25.7%
Net cash 1.6B TWD FY2025

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 71 · Market factors (momentum, volatility) 64

Profitability 51
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 68
Disciplined investing over empire-building
Low Volatility 27
Calm price path (market factor)
Momentum 84
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 92
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

Thinking Electronic Industrial Co., Ltd. manufactures, processes, sells, and trades in electronic components, thermistors, varistors, and wires in Taiwan, Mainland China, Europe, and internationally. It operates through The Company, Thinking Changzhou, Thinking Yichang, Jiang Xi Thinking, Dong Guan Welkin and Zhongshan Welkin, and Others segments.

Full company description

Thinking Electronic Industrial Co., Ltd. manufactures, processes, sells, and trades in electronic components, thermistors, varistors, and wires in Taiwan, Mainland China, Europe, and internationally. It operates through The Company, Thinking Changzhou, Thinking Yichang, Jiang Xi Thinking, Dong Guan Welkin and Zhongshan Welkin, and Others segments. The company offers negative temperature coefficient thermistors, zinc oxide varistors (MOV), ceramic positive temperature (PTC) thermistors, polymer positive temperature coefficient thermistors (polymer PTC resettable fuses), temperature and pressure sensors, gas discharge tubes, ESD suppressors and protection diodes, TVS diodes, spark gap protectors, thyristor and IGBT modules, and high voltage rectifiers. Its products are used in automotive applications comprising EV batteries, on-board chargers, automotive PTC heaters, EV traction motors, EV charging inlets, EV liquid cooling systems, and EV charging stations; AI liquid cooling applications, including coolant distribution units; telecom equipment applications consisting of surge protection for 5G and cloud computing; industrial applications, such as industrial temperature sensing and surge protection for industrial equipment; smart home appliances and lighting applications, which include refrigerators, ovens and induction cooktops, kitchen appliances, dishwashers, laundry appliances, boilers and heating systems, thermostats, lighting, and smart toilets; renewable energy applications, such as SPD applications of photovoltaic systems; and power supply, consumer electronics, and medical applications. The company also engages in trading and reinvestment activities, as well as the manufacture and sale of machinery and equipment. The company was formerly known as Thinking Company Ltd and changed its name to Thinking Electronic Industrial Co., Ltd. in June 1989. Thinking Electronic Industrial Co., Ltd. was incorporated in 1979 and is based in Kaohsiung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Thinking Electronic Industrial Co reported revenue of 8.0B TWD in FY2025 versus 7.5B TWD in FY2021, a compound +1.7%/yr. Reported net income was 1.5B TWD in FY2025, compounding −1.1%/yr from FY2021.

Growth Quality 82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
8.0B TWD
Latest YoY
+6.8%
Avg. growth/yr (3Y)
+2.5%
Avg. growth/yr (5Y)
+6.3%
Avg. growth/yr (23Y)
+9.4%
Revenue +1.7%/yr
FY21 7.5B TWD
FY22 7.5B TWD
FY23 7.1B TWD
FY24 7.5B TWD
FY25 8.0B TWD
Net income −1.1%/yr
FY21 1.6B TWD
FY22 1.4B TWD
FY23 1.3B TWD
FY24 1.6B TWD
FY25 1.5B TWD

Watch 2428: get an alert when its fair value changes →

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). "Thinking Electronic Industrial Co Fair Value". https://www.fairvalue-calculator.com/stock/2428

Peer Group

Electronic Components · 626 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 72 · Top 25%
Fair Value upside +5% · Top 25%
Return on equity (TTM) 12% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 17% · Top 25%
Operating margin (TTM) 20% · Top 25%
Revenue growth 8% · Above median
Dividend yield (TTM) 2.3% · Above median
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 23.4× · Cheaper than median
P/B 2.95× · Pricier than median
P/S (TTM) 4.02× · Pricier than 75% of peers
P/FCF 0.6× · Cheaper than median
EV/EBITDA 12.6× · Cheaper than median

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 40 · sector 0
FUTURE 42 · sector 32
PAST 49 · sector 24
HEALTH 98 · sector 95
DIVIDEND 47 · sector 25

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 Electronic Components stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,880 TWD 515.23 TWD -73%
Hon Hai Precision Industry Co 2317 242.50 TWD 270.47 TWD +12%
Luxshare Precision Industry Co 002475 ¥62.14 ¥38.44 -38%
Samsung Electro-Mechanics Co 009150 1,260,000 KRW 166,421 KRW -87%
Elite Material Co 2383 4,990 TWD 714.36 TWD -86%
Yageo Corporation 2327 699.00 TWD 216.55 TWD -69%
Shengyi Technology Co 600183 ¥132.29 ¥27.45 -79%
Shennan Circuits Co 002916 ¥364.00 ¥93.50 -74%
Victory Giant Technology (HuiZhou) Co 2476 HK$297.00 HK$103.98 -65%
Wus Printed Circuit (Kunshan) Co 002463 ¥127.80 ¥31.95 -75%

Compare Thinking Electronic Industrial Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Thinking Electronic Industrial Co (2428) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 235.11 TWD versus a price of 224.50 TWD, about +5% (fairly valued).
What is the fair value of 2428?
Our model-based fair value for Thinking Electronic Industrial Co is 235.11 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 224.50 TWD.
What is the quality score of 2428?
Thinking Electronic Industrial Co has a Quality Score of 72/100. 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 Thinking Electronic Industrial Co (2428)?
Thinking Electronic Industrial Co reported trailing-twelve-month revenue of about 8.2B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 2428?
The net profit margin of Thinking Electronic Industrial Co is about 17.2%, meaning it keeps roughly 17.2% of revenue as net income. Based on the latest reported figures.
Does Thinking Electronic Industrial Co pay a dividend?
Thinking Electronic Industrial Co currently shows a dividend yield of about 2.10% relative to its recent price (as of Jul 23, 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 Thinking Electronic Industrial 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.