Zhen Yu Hardware Co., Ltd. (2947) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Zhen Yu Hardware Co., Ltd. stock TWD 50.71, price TWD 54.50, that is 7.0% below the price, quality 49 out of 100. Rating: fairly valued. Calculated from audited financials with 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 3, 2026.
How to read this chart
60‑month range 54.50 TWD – 786.58 TWD · fair‑value band 38.04 TWD – 63.39 TWD · the 54.50 TWD price screens above the 50.71 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Zhen Yu Hardware Co. in your weekly email
Every Wednesday you see whether Zhen Yu Hardware 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.
Zhen Yu Hardware Co., Ltd. engages in the wholesale and retail of hardware in China. The company was founded in 1977 and is based in Taichung, Taiwan.
Stock analysis
Zhen Yu Hardware Co., Ltd. (2947) currently trades at 54.50 TWD, while our model-based Fair Value estimate is 50.71 TWD, so the stock looks roughly fairly valued today (gap 7.5%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 150.98 TWD per share, and 15 of the 26 models we run sit above the 54.50 TWD price.
Bear case: the Asset-Based group reads lowest at 22.32 TWD, and 11 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 38.04 TWD (bear) to 63.39 TWD (bull), the price of 54.50 TWD sits inside 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 49/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Zhen Yu Hardware Co., Ltd. reported revenue of 2.3B TWD in FY2025 versus 1.7B TWD in FY2021, a compound +7.4%/yr. Reported net income was 67.2M TWD in FY2025, compounding −11.7%/yr from FY2021.
Key figures
Market cap 1.3B TWD (≈ $39.7M) Micro · P/E ratio 19.1 · P/S ratio 0.55 · EPS (TTM) 2.85 TWD · Dividend yield 1.7% · Net margin 3.0% · Return on equity 8.8% · Return on assets (EBIT) 3.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 34 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −5% fair-value upside, at −7%, 2947 screens richer than that median.
Fair Value models
Bear38.04 TWDFair Value 50.71 TWDBull63.39 TWD
Price 54.50 TWD · Downside -7.0%
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 (1.66 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.
Best data coverage
FCF DCF122.46 TWD198.37 TWD317.08 TWD79
Growth DCF124.10 TWD190.24 TWD286.74 TWD78
Residual Income28.57 TWD30.92 TWD35.32 TWD76
All 26 models by family
DCF Models
FCF DCF122.46 TWD198.37 TWD317.08 TWD79
Owner Earnings123.66 TWD200.30 TWD320.13 TWD75
5Y Revenue Exit61.25 TWD86.74 TWD117.64 TWD73
5Y EBITDA Exit118.42 TWD195.61 TWD286.33 TWD74
5Y P/E Exit65.67 TWD95.16 TWD125.54 TWD71
10Y Revenue Exit80.88 TWD109.85 TWD146.52 TWD67
10Y EBITDA Exit118.68 TWD186.19 TWD277.46 TWD68
10Y P/E Exit84.80 TWD115.76 TWD152.65 TWD65
Earnings-Based
Graham-Dodd19.32 TWD65.39 TWD87.67 TWD64
Lynch FV14.96 TWD21.36 TWD27.77 TWD61
PEG = 1.014.96 TWD21.36 TWD27.77 TWD57
EPV25.63 TWD30.58 TWD34.92 TWD74
Dividend Discount
Gordon GGM16.58 TWD34.50 TWD54.75 TWD66
DDM Multi-Stage16.58 TWD28.52 TWD36.20 TWD66
Multiples
P/E Multiple44.75 TWD59.66 TWD74.58 TWD63
P/S Multiple36.22 TWD48.30 TWD60.37 TWD58
P/B Multiple112.45 TWD149.93 TWD187.42 TWD55
EV/EBIT39.19 TWD55.41 TWD71.64 TWD65
EV/EBITDA124.91 TWD169.72 TWD214.52 TWD67
EV/Revenue25.25 TWD40.14 TWD55.03 TWD53
Asset-Based
NCAV (Graham)16.66 TWD22.32 TWD33.32 TWD54
Growth DCF
Growth DCF124.10 TWD190.24 TWD286.74 TWD78
Rev-Margin DCF61.25 TWD88.33 TWD120.82 TWD73
Economic Profit
Residual Income28.57 TWD30.92 TWD35.32 TWD76
ROIC Compounder25.63 TWD30.58 TWD36.55 TWD72
Growth Earnings
Growth-Adj P/E38.12 TWD54.45 TWD70.79 TWD67
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+5.7%
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.
+7.7%
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.
+7.8%
Start year 2020 (pandemic)
Revenue growth 6 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.
+8.6%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. 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.
−10.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−12.5%
Dividend (yield on the price)1.7%
Profit margin 2020 to 2025 ⓘ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.9% → 4%
Growth Forecast
Little optimism in the price
The price assumes less 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).
−13.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −14.8% a year for the price.
Compare Zhen Yu Hardware 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.Specialty Retail · 203 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside−7.0% · Below median
Profitability
Return on equity (12 months)8.8% · Above median
Return on assets2.2% · Below median
Net margin (12 months)3.0% · Below median
Operating margin (12 months)4.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)8.2% · Above median
Dividend yield (12 months)1.7% · Below median
Balance sheet
Debt / equity0.47× · Above median
Valuation Multiplesvs Specialty Retail median · lower = cheaper
P/E (12 months)19.1× · Pricier than median
P/B1.64× · Cheaper than median
P/S (12 months)0.55× · Cheaper than median
Price / free cash flow (fiscal year)5.6× · Cheaper than median
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.
Is Zhen Yu Hardware Co., Ltd. (2947) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 50.71 TWD versus a price of 54.50 TWD, about 7% lower (fairly valued).
What is the fair value of 2947?
Our model-based fair value for Zhen Yu Hardware Co., Ltd. is 50.71 TWD (as of Nov 3, 2026), built from audited fundamentals. The current price: 54.50 TWD.
What is the quality score of 2947?
Zhen Yu Hardware Co., Ltd. has a Quality Score of 49/100. 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 Zhen Yu Hardware Co., Ltd. (2947)?
Our model-based price target is the fair value of 50.71 TWD (as of Nov 3, 2026) from 26 valuation models. Cautious scenario 38.04 TWD, optimistic scenario 63.39 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Zhen Yu Hardware Co., Ltd. stock forecast for 2026?
Our models put fair value at 50.71 TWD, about 7% lower versus a price of 54.50 TWD (fairly valued). Cautious scenario 38.04 TWD, optimistic scenario 63.39 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Zhen Yu Hardware Co., Ltd. (2947)?
Zhen Yu Hardware Co., Ltd. reported trailing-twelve-month revenue of about 2.4B TWD (latest available figure, as of Nov 3, 2026).
Does Zhen Yu Hardware Co., Ltd. pay a dividend?
Zhen Yu Hardware Co., Ltd. currently shows a dividend yield of 1.67% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Zhen Yu Hardware Co., Ltd. (2947) and when is the ex-dividend date?
Zhen Yu Hardware Co., Ltd. pays a dividend of 0.909 TWD per share a year, a dividend yield of 1.7%. The last ex-dividend date was Oct 7, 2026. A dividend has been paid every year since at least 2021. The payout ratio is 31.9% of earnings. Free cash flow covers the dividend 10.78 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Zhen Yu Hardware Co., Ltd. (2947)?
For today's price to be fair in a discounted-cash-flow model, Zhen Yu Hardware Co., Ltd. would have to grow free cash flow by -13.5 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.8 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 2947 use?
Our models discount Zhen Yu Hardware Co., Ltd. at 9.0 %: a base by market capitalisation (nano), damped by beta 0.13, 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 Zhen Yu Hardware Co., Ltd. that is -13.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Zhen Yu Hardware Co., Ltd. (2947) delivered so far?
Over the past 5 years revenue at Zhen Yu Hardware Co., Ltd. grew +7.8 % a year. The price currently implies free-cash-flow growth of -13.5 % 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 Zhen Yu Hardware Co., Ltd. (2947) growing?
The median revenue growth in the sector is +8.7 % a year. That is the yardstick for the growth priced into Zhen Yu Hardware Co., Ltd. (-13.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Zhen Yu Hardware Co., Ltd. (2947)?
The free-cash-flow yield on the price is 19.79 %: that much free cash flow Zhen Yu Hardware Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Zhen Yu Hardware Co., Ltd. (2947)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Zhen Yu Hardware Co., Ltd. it is 50.71 TWD per share (as of Nov 3, 2026), against a price of 54.50 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Zhen Yu Hardware Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 2947 trades above its calculated fair value: price 54.50 TWD, fair value 50.71 TWD, a gap of about −7% (fairly valued). 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 2947?
No. The price is what the market pays today (54.50 TWD); the fair value is what the company's own numbers justify (50.71 TWD). For Zhen Yu Hardware Co., Ltd. the two are 3.79 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Zhen Yu Hardware Co., Ltd. worth?
The market values Zhen Yu Hardware Co., Ltd. at about 1.3B TWD (market capitalisation, as of Nov 3, 2026). Per share that is 54.50 TWD; our models calculate a fair value of 50.71 TWD per share.
What do the bullish and bearish scenarios say about 2947?
Our models span a range for Zhen Yu Hardware Co., Ltd.: cautious scenario 38.04 TWD, base 50.71 TWD, optimistic 63.39 TWD per share (as of Nov 3, 2026, price 54.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2947?
Zhen Yu Hardware Co., Ltd. trades at a price-to-earnings ratio of 19.1 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 50.71 TWD is built from several models across several years. Other multiples: P/B 1.6, P/S 0.5, EV/EBITDA 8.1.
How solid is the balance sheet of Zhen Yu Hardware Co., Ltd. (2947)?
Balance-sheet figures for Zhen Yu Hardware Co., Ltd. (as of Nov 3, 2026): return on equity 8.8%, debt of 0.47 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is 2947 from its 52-week high?
Zhen Yu Hardware Co., Ltd. trades at 54.50 TWD, about 36% below its 52-week high of 85.52 TWD and at the low of 54.50 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 50.71 TWD is for.
Which stocks are comparable to Zhen Yu Hardware Co., Ltd.?
From the same area (Consumer Cyclical) we also value Alimentation Couche-Tard Inc, Williams-Sonoma, Inc, Ulta Beauty, Inc, Casey's General Stores, Inc, 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 Zhen Yu Hardware Co., Ltd. stock attractive at the current price?
The data as of Nov 3, 2026: price 54.50 TWD, calculated fair value 50.71 TWD (−7%), Quality Score 49/100, from 26 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 2947 calculated?
We run Zhen Yu Hardware Co., Ltd. through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 50.71 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. Zhen Yu Hardware 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 Zhen Yu Hardware Co., Ltd. (2947)?
The closing price on Nov 6, 2026 was 54.50 TWD. Our model-based fair value is 50.71 TWD, about 7% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Zhen Yu Hardware Co., Ltd. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Zhen Yu Hardware Co., Ltd.
How large is the market capitalisation of Zhen Yu Hardware Co., Ltd. (2947)?
The market capitalisation of Zhen Yu Hardware Co., Ltd. is 1.3B TWD (≈ $39.7M). 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 Zhen Yu Hardware Co., Ltd. (2947)?
The price-to-sales ratio of Zhen Yu Hardware Co., Ltd. is 0.55 (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 Zhen Yu Hardware Co., Ltd. (2947)?
Earnings per share at Zhen Yu Hardware Co., Ltd. are 2.85 TWD (price ÷ EPS = P/E 19.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Zhen Yu Hardware Co., Ltd. (2947)?
The dividend yield of Zhen Yu Hardware Co., Ltd. is 1.7% (payout 31.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Zhen Yu Hardware Co., Ltd. (2947)?
The net margin of Zhen Yu Hardware Co., Ltd. is 3.0% (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 Zhen Yu Hardware Co., Ltd. (2947)?
The return on equity (ROE) of Zhen Yu Hardware Co., Ltd. is 8.8% (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 Zhen Yu Hardware Co., Ltd. (2947)?
On an EBIT basis the return on assets of Zhen Yu Hardware Co., Ltd. is 3.8% (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 Zhen Yu Hardware Co., Ltd. (2947)?
The operating margin of Zhen Yu Hardware Co., Ltd. is 4.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Zhen Yu Hardware Co., Ltd. (2947)?
Revenue at Zhen Yu Hardware Co., Ltd. is growing +8.2% versus a year earlier (3y avg +7.7%). 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 Zhen Yu Hardware Co., Ltd. (2947)?
Earnings per share at Zhen Yu Hardware Co., Ltd. are growing +61.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Zhen Yu Hardware Co., Ltd. (2947) carry?
The net debt of Zhen Yu Hardware Co., Ltd. is 224M TWD (fiscal year 2025, ≈ 1.0 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 Zhen Yu Hardware Co., Ltd. in the live analysis
One click puts Zhen Yu Hardware Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 3, 2026