EN DE

Loop Telecommunication International, Inc (3025) Fair Value & Analysis

Technology · TW · Market cap 3.1B TWD

LT Loop Telecommunication International, Inc 3025 · TW
Price54.80 TWD
Fair Value44.16 TWD
Upside-19.4%
Quality75/100
Watch Loop Telecommunication International, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 31.8% net margin
Low debt · generates free cash flow
5.73% dividend yield
Ranks above peers (12/14)
Wide moat 80/100
Evidence: High Range 32.32 TWD – 64.65 TWD Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Share price −8.4% over the past month.

A strong business, but screening 19% overvalued on our models.

What matters now

  • A high-quality business (quality 75/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • A fairly wide model range (32.32 TWD to 64.65 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

88.00 TWD 15.57 TWD Fair Value 44.16 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 15.57 TWD – 88.00 TWD · fair‑value band 32.32 TWD – 64.65 TWD · the 54.80 TWD price screens above the 44.16 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Loop Telecommunication International, Inc (3025) currently trades at 54.80 TWD, while our model-based Fair Value estimate is 44.16 TWD, implying the stock looks roughly 19.4% overvalued today. The Quality Score stands at 75/100 (high quality), in the Technology 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, Loop Telecommunication International, Inc generated revenue of 713M TWD at a net margin of 31.8%. Revenue grew 40.4% year over year. It earns a return on equity of 25.2%. The balance sheet holds a net cash position of 126M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 32.32 TWD (bear case) to 64.65 TWD (bull case); at 54.80 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 36% below its 52-week high and 32% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -61% fair-value upside, at -19%, 3025 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 26.62 TWD 33.14 TWD 44.59 TWD 80
Residual Income 20.27 TWD 24.43 TWD 57.18 TWD 76
Rev-Margin DCF 25.13 TWD 34.20 TWD 45.77 TWD 74
All 24 models by family
DCF Models
FCF DCF 25.89 TWD 32.60 TWD 45.46 TWD 38
Owner Earnings 40.20 TWD 51.57 TWD 73.39 TWD 31
5Y Revenue Exit 25.13 TWD 33.82 TWD 46.74 TWD 39
5Y EBITDA Exit 33.05 TWD 47.28 TWD 66.49 TWD 41
5Y P/E Exit 40.56 TWD 60.02 TWD 83.61 TWD 38
10Y Revenue Exit 24.71 TWD 32.23 TWD 40.76 TWD 36
10Y EBITDA Exit 30.02 TWD 40.91 TWD 53.33 TWD 37
10Y P/E Exit 34.52 TWD 49.13 TWD 64.23 TWD 35
Earnings-Based
Graham-Dodd 23.44 TWD 39.10 TWD 47.52 TWD 54
EPV 32.09 TWD 36.32 TWD 39.97 TWD 59
Dividend Discount
Gordon GGM 28.98 TWD 35.46 TWD 42.16 TWD 70
DDM Multi-Stage 28.98 TWD 38.24 TWD 49.28 TWD 61
Multiples
P/E Multiple 51.71 TWD 68.95 TWD 86.19 TWD 63
P/S Multiple 22.40 TWD 29.86 TWD 37.33 TWD 58
P/B Multiple 35.15 TWD 46.87 TWD 58.58 TWD 55
EV/EBIT 52.05 TWD 67.63 TWD 83.22 TWD 53
EV/EBITDA 42.76 TWD 55.25 TWD 67.74 TWD 54
EV/Revenue 26.21 TWD 35.17 TWD 44.13 TWD 43
Asset-Based
NCAV (Graham) 7.81 TWD 10.47 TWD 15.62 TWD 50
Growth DCF
Growth DCF 26.62 TWD 33.14 TWD 44.59 TWD 80
Rev-Margin DCF 25.13 TWD 34.20 TWD 45.77 TWD 74
Economic Profit
Residual Income 20.27 TWD 24.43 TWD 57.18 TWD 76
ROIC Compounder 32.50 TWD 37.31 TWD 42.39 TWD 72
Growth Earnings
Growth-Adj P/E 36.59 TWD 52.27 TWD 67.94 TWD 68

Widest divergence: Growth Earnings (52.27 TWD) versus Asset-Based (10.47 TWD). Highest evidence: Growth DCF (80).

Notify me when 3025 reaches fair value

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

Key figures & financial health

Revenue (TTM) 713M TWD
Revenue growth (YoY) +40.4%
Net margin 31.8%
Return on equity 25.2%
Free cash flow 122M TWD FY2025
P/E ratio 16.1
More key figures
Operating margin 20.9%
EPS (TTM) 3.42 TWD
Dividend yield 5.7%
EPS growth (YoY) +1,080%
Net cash 126M TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 75/100

Of which business quality 72 · Market factors (momentum, volatility) 44

Profitability 73
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 37
Distance to the 52-week high (market factor)
Net Issuance 87
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

Loop Telecommunication International, Inc. engages in the research and development, manufacture, and sale of user loop remote detection interface devices, security devices, dedicated line response devices, captioned telephones, intelligent network resource management multiplexers, and related components in Taiwan, rest of Asia, the America, Europe, and …

Full company description

Loop Telecommunication International, Inc. engages in the research and development, manufacture, and sale of user loop remote detection interface devices, security devices, dedicated line response devices, captioned telephones, intelligent network resource management multiplexers, and related components in Taiwan, rest of Asia, the America, Europe, and internationally. It also provides multi-service cross connect, SDH-SONET-MSTP multiplexer, TDM over IP/ethernet, PTN-MPLS-Carrier ethernet, fiber-DSL line extension, network management, wavelength division multiplexing, IIoT, information security system, loop products systems, and ethernet access and switch. In addition, the company offers technology, including synchronous digital hierarchy/synchronous optical networking; multiprotocol label switching - transport profile; carrier ethernet; TDMoE pseudowire; and time division multiplexing (TDM)-PDH access. It serves power utilities, enterprises and offices, public transportation, carrier backhaul, management, communication, and TDM over ethernet, as well as oil, gas, and petroleum companies. Loop Telecommunication International, Inc. was founded in 1991 and is headquartered in Hsinchu City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Loop Telecommunication International, Inc reported revenue of 678M TWD in FY2025 versus 516M TWD in FY2021, a compound +7.1%/yr. Reported net income was 196M TWD in FY2025, compounding +56.0%/yr from FY2021.

Growth Quality 73/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
678M TWD
Latest YoY
+4.3%
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.
+15.6%
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.
+2.5%
Avg. growth/yr (23Y) 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.
+2.8%
Revenue +7.1%/yr
FY21 516M TWD
FY22 438M TWD
FY23 649M TWD
FY24 650M TWD
FY25 678M TWD
Net income +56.0%/yr
FY21 33.0M TWD
FY22 67.4M TWD
FY23 200M TWD
FY24 209M TWD
FY25 196M TWD
Character of growth · EPS growth decomposed (2014-2025) +28.3 % p.a.
Revenue per share +2.0 pp

of which total revenue +2.6 pp · buybacks/dilution −0.7 pp

EBIT margin +28.5 pp
Tax rate +0.2 pp
Residual (interest, one-offs) −2.3 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).

3025 screens 19% overvalued. Compare with Cisco Systems, Inc →

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). "Loop Telecommunication International, Inc Fair Value". https://www.fairvalue-calculator.com/stock/3025

Peer Group

Communication Equipment · 286 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 75 · Top 25%
Fair Value upside −19% · Above median
Return on equity (TTM) 25% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 32% · Top 25%
Operating margin (TTM) 21% · Top 25%
Revenue growth 40% · Top 25%
Dividend yield (TTM) 5.7% · Top 25%

Valuation Multiples vs Communication Equipment median · lower = cheaper

P/E (TTM) 16.1× · Cheaper than 75% of peers
P/B 3.53× · Pricier than median
P/S (TTM) 4.39× · Pricier than 75% of peers
P/FCF 0.8× · Cheaper than median
EV/EBITDA 11.7× · 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 7 · sector 0
FUTURE 100 · sector 30
PAST 100 · sector 15
HEALTH 100 · sector 98
DIVIDEND 100 · 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 Communication Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Cisco Systems, Inc CSCO $119.25 $43.05 -64%
Zhongji Innolight Co 300308 ¥1,094 ¥171.09 -84%
Foxconn Industrial Internet Co 601138 ¥56.50 ¥28.65 -49%
Eoptolink Technology Inc 300502 ¥482.88 ¥155.05 -68%
Nokia Oyj NOK $11.25 $2.67 -76%
Motorola Solutions, Inc MSI $413.31 $190.43 -54%
Suzhou TFC Optical Communication Co 300394 ¥244.13 ¥32.04 -87%
Telefonaktiebolaget LM Ericsson (publ), ERIC $11.72 $15.96 +36%
Accton Technology Corporation 2345 2,090 TWD 846.28 TWD -60%
ZTE Corporation 000063 ¥40.00 ¥15.75 -61%

Compare Loop Telecommunication International, Inc 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 Loop Telecommunication International, Inc (3025) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 44.16 TWD versus a price of 54.80 TWD, about −19% (overvalued).
What is the fair value of 3025?
Our model-based fair value for Loop Telecommunication International, Inc is 44.16 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 54.80 TWD.
What is the quality score of 3025?
Loop Telecommunication International, Inc has a Quality Score of 75/100. 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 Loop Telecommunication International, Inc (3025)?
Loop Telecommunication International, Inc reported trailing-twelve-month revenue of about 713M TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 3025?
The net profit margin of Loop Telecommunication International, Inc is about 31.8%, meaning it keeps roughly 31.8% of revenue as net income. Based on the latest reported figures.
Does Loop Telecommunication International, Inc pay a dividend?
Loop Telecommunication International, Inc currently shows a dividend yield of about 4.59% relative to its recent price (as of Jul 21, 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 Loop Telecommunication International, Inc 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.