EN DE

Hung Sheng Construction Co (2534) Fair Value & Analysis

Real Estate · TW · Market cap 8.1B TWD

HS Hung Sheng Construction Co 2534 · TW
Price17.15 TWD
Fair Value27.74 TWD
Upside+61.8%
Quality59/100
Watch Hung Sheng Construction Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 15.6% net margin
Low debt · generates free cash flow
8.75% dividend yield
Ranks above peers (11/15)
Moderate moat 54/100
Evidence: High Range 25.99 TWD – 41.68 TWD Share as image

Fair value as of: Jul 23, 2026

From 14 valuation models · updated 18 days ago

Share price +3.9% over the past month.

A solid business, screening 62% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (25.99 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

30.10 TWD 15.33 TWD Fair Value 27.74 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 15.33 TWD – 30.10 TWD · fair‑value band 25.99 TWD – 41.68 TWD · the 17.15 TWD price screens below the 27.74 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Hung Sheng Construction Co (2534) currently trades at 17.15 TWD, while our model-based Fair Value estimate is 27.74 TWD, implying the stock looks roughly 61.8% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Real Estate 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, Hung Sheng Construction Co generated revenue of 3.1B TWD at a net margin of 15.6%. Revenue declined 88.6% year over year. It earns a return on equity of 3.2%. Net debt stands at 13.3B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 25.99 TWD (bear case) to 41.68 TWD (bull case); at 17.15 TWD, the current price sits below 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 38% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 32% fair-value upside, at 62%, 2534 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 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. Evidence
Highest evidence
Growth DCF 11.43 TWD 26.01 TWD 49.51 TWD 80
Residual Income 25.03 TWD 25.90 TWD 26.45 TWD 76
Rev-Margin DCF 20.09 TWD 44.05 TWD 92.04 TWD 74
All 14 models by family
DCF Models
FCF DCF 12.48 TWD 21.75 TWD 50.68 TWD 38
5Y Revenue Exit 18.45 TWD 37.96 TWD 79.01 TWD 39
5Y EBITDA Exit 25.78 TWD 52.79 TWD 105.87 TWD 41
10Y Revenue Exit 15.99 TWD 46.49 TWD 67.69 TWD 36
10Y EBITDA Exit 22.23 TWD 61.92 TWD 133.26 TWD 37
Multiples
P/S Multiple 26.27 TWD 35.02 TWD 43.78 TWD 58
P/B Multiple 26.27 TWD 35.02 TWD 43.78 TWD 55
EV/EBIT 37.11 TWD 51.05 TWD 64.99 TWD 53
EV/EBITDA 29.93 TWD 41.48 TWD 53.03 TWD 54
EV/Revenue 18.35 TWD 28.24 TWD 38.12 TWD 43
Asset-Based
NCAV (Graham) 15.91 TWD 21.33 TWD 31.83 TWD 50
Growth DCF
Growth DCF 11.43 TWD 26.01 TWD 49.51 TWD 80
Rev-Margin DCF 20.09 TWD 44.05 TWD 92.04 TWD 74
Economic Profit
Residual Income 25.03 TWD 25.90 TWD 26.45 TWD 76

Widest divergence: DCF Models (46.49 TWD) versus Asset-Based (21.33 TWD). Highest evidence: Growth DCF (80).

Notify me when 2534 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 3.1B TWD
Revenue growth (YoY) -88.6%
Net margin 15.6%
Return on equity 3.2%
Free cash flow 511M TWD FY2025
P/E ratio 9.0
More key figures
Operating margin 30.2%
EPS (TTM) 2.06 TWD
Dividend yield 8.8%
EPS growth (YoY) -67.5%
Net debt 13.3B TWD FY2025

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

Quality Score breakdown

Overall quality 59/100

Of which business quality 55 · Market factors (momentum, volatility) 38

Profitability 33
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 94
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 82
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

Hung Sheng Construction Co., Ltd. engages in the commission construction companies business in Taiwan. The company builds residential housing for sale and rental. It is also involved in civil engineering construction contracting; general investment; and department stores activities. The company was founded in 1975 and is based in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hung Sheng Construction Co reported revenue of 4.7B TWD in FY2025 versus 3.9B TWD in FY2021, a compound +5.2%/yr. Reported net income was 974M TWD in FY2025, compounding +3.7%/yr from FY2021.

Growth Quality 72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
4.7B TWD
Latest YoY
+124.9%
Avg. 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.
−12.0%
Avg. 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.
+11.3%
Avg. growth/yr (25Y) 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.
+1.9%
Revenue +5.2%/yr
FY21 3.9B TWD
FY22 7.0B TWD
FY23 2.6B TWD
FY24 2.1B TWD
FY25 4.7B TWD
Net income +3.7%/yr
FY21 844M TWD
FY22 2.0B TWD
FY23 521M TWD
FY24 298M TWD
FY25 974M TWD
Character of growth · EPS growth decomposed (2015-2025) −1.2 % p.a.
Revenue per share +2.8 pp

of which total revenue +3.4 pp · buybacks/dilution −0.5 pp

EBIT margin −4.5 pp
Tax rate +0.6 pp
Residual (interest, one-offs) −0.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 2534: 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). "Hung Sheng Construction Co Fair Value". https://www.fairvalue-calculator.com/stock/2534

Peer Group

Real Estate - Development · 588 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 61 · Top 25%
Fair Value upside +62% · Above median
Return on equity (TTM) 3% · Above median
Return on assets 1% · Above median
Net margin (TTM) 16% · Above median
Operating margin (TTM) 30% · Top 25%
Revenue growth -89% · Bottom 25%
Dividend yield (TTM) 8.8% · Top 25%
Debt / equity 0.24× · Lower than median

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/E (TTM) 8.3× · Cheaper than median
P/B 0.54× · Pricier than median
P/S (TTM) 2.61× · Pricier than 75% of peers
P/FCF 0.5× · Cheaper than median
EV/EBITDA 12.7× · Pricier than median
PEG 0.18× · 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 100 · sector 48
FUTURE 0 · sector 0
PAST 13 · sector 10
HEALTH 88 · sector 84
DIVIDEND 100 · sector 38

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 Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹657.75 ₹159.49 -76%
Lodha Developers Limited LODHA ₹1,188 ₹583.43 -51%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,125 IDR 1,330 IDR -78%
Oberoi Realty Limited OBEROIRLTY ₹1,925 ₹1,183 -39%
Godrej Properties Limited GODREJPROP ₹2,102 ₹1,044 -50%
PT Jaya Real Property, Tbk., JRPT 1,080 IDR 1,674 IDR +55%
PT Bumi Serpong Damai Tbk, BSDE 555.00 IDR 1,388 IDR +150%
PT Sentul City Tbk, BKSL 64.00 IDR 84.16 IDR +32%
PT Ciputra Development Tbk, CTRA 555.00 IDR 1,388 IDR +150%
PT Duta Pertiwi Tbk DUTI 4,100 IDR 6,239 IDR +52%

Compare Hung Sheng Construction Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 Hung Sheng Construction Co (2534) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 27.74 TWD versus a price of 17.15 TWD, about +62% (undervalued).
What is the fair value of 2534?
Our model-based fair value for Hung Sheng Construction Co is 27.74 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 17.15 TWD.
What is the quality score of 2534?
Hung Sheng Construction Co has a Quality Score of 59/100. 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 Hung Sheng Construction Co (2534)?
Hung Sheng Construction Co reported trailing-twelve-month revenue of about 3.1B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 2534?
The net profit margin of Hung Sheng Construction Co is about 15.6%, meaning it keeps roughly 15.6% of revenue as net income. Based on the latest reported figures.
Does Hung Sheng Construction Co pay a dividend?
Hung Sheng Construction Co currently shows a dividend yield of about 8.75% 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 Hung Sheng Construction 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.