ZongTai Real Estate Development Co Ltd (3056) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of ZongTai Real Estate Development Co Ltd stock TWD 17.19, price TWD 11.40, upside +50.8%, quality 55 out of 100. Rating: strongly undervalued. Calculated from audited financials with 16 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 6, 2026.
How to read this chart
60‑month range 11.40 TWD – 40.80 TWD · fair‑value band 13.38 TWD – 21.15 TWD · the 11.40 TWD price screens below the 17.19 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow ZongTai Real Estate Development Co in your weekly email
Every Wednesday you see whether ZongTai Real Estate Development 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.
Fu Hua Innovation Co., Ltd. engages in the development and construction of real estate properties in Taiwan. It also provides energy technology services; leases residential and commercial buildings; and operates in the restaurant industry.
Show moreShow less
The company was formerly known as ZongTai Real Estate Development Co., Ltd. and changed its name to Fu Hua Innovation Co., Ltd. in July 2023. The company was founded in 1986 and is based in Zhubei, Taiwan.
Stock analysis
ZongTai Real Estate Development Co Ltd (3056) currently trades at 11.40 TWD, while our model-based Fair Value estimate is 17.19 TWD, implying the stock looks roughly 34% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 22.37 TWD per share, and 16 of the 16 models we run sit above the 11.40 TWD price.
Bear case: the Dividend Discount group reads lowest at 12.32 TWD, and 0 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 13.38 TWD (bear) to 21.15 TWD (bull), the price of 11.40 TWD sits below 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 55/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
ZongTai Real Estate Development Co Ltd reported revenue of 4.1B TWD in FY2025 versus 3.6B TWD in FY2021, a compound +2.7%/yr. Reported net income was 515M TWD in FY2025, compounding −5.1%/yr from FY2021.
Key figures
Market cap 5.4B TWD (≈ $165M) Micro · P/S ratio 6.19 · EPS (TTM) −0.1000 TWD · Dividend yield 5.4% · Net margin −4.5% · Return on equity −0.5% · Return on assets (EBIT) 7.5% (5-year average) · Operating margin −12.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 17 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at 51%, 3056 screens cheaper than that median.
Fair Value models
Bear13.38 TWDFair Value 17.19 TWDBull21.15 TWD
Price 11.40 TWD · Upside +50.8%
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.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.33/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−68.2%
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.
−22.5%
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.
−2.8%
Start year 2020 (pandemic). Over 10 years: +0.2% a year
Revenue growth 23 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.
+9.7%
’13
’14
’15
’16
’17
’18
’19
’20
’21
’22
’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.
−0.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.3%
Dividend (yield on the price)5.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−6.3% vs −4.9%, steady
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.27% → 15%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 1.4%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
+13.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +11.3% a year for the price.
Compare ZongTai Real Estate Development 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.Real Estate - Development · 489 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside+50.8% · Above median
Profitability
Return on assets3.4% · Above median
Net margin (12 months)−4.5% · Bottom 25%
Operating margin (12 months)−12.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−2.6% · Below median
Dividend yield (12 months)5.4% · Above median
Balance sheet
Debt / equity0.18× · Below median
Valuation Multiplesvs Real Estate - Development 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). "ZongTai Real Estate Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/3056
Frequently asked questions
Is ZongTai Real Estate Development Co Ltd (3056) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 17.19 TWD versus a price of 11.40 TWD, about +51% upside (undervalued).
What is the fair value of 3056?
Our model-based fair value for ZongTai Real Estate Development Co Ltd is 17.19 TWD (as of Nov 6, 2026), built from audited fundamentals. The current price: 11.40 TWD.
What is the quality score of 3056?
ZongTai Real Estate Development Co Ltd has a Quality Score of 55/100. 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 ZongTai Real Estate Development Co Ltd (3056)?
Our model-based price target is the fair value of 17.19 TWD (as of Nov 6, 2026) from 16 valuation models. Cautious scenario 13.38 TWD, optimistic scenario 21.15 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the ZongTai Real Estate Development Co Ltd stock forecast for 2026?
Our models put fair value at 17.19 TWD, about +51% upside versus a price of 11.40 TWD (undervalued). Cautious scenario 13.38 TWD, optimistic scenario 21.15 TWD. The calculation is refreshed regularly with new filings.
Does ZongTai Real Estate Development Co Ltd pay a dividend?
ZongTai Real Estate Development Co Ltd currently shows a dividend yield of 5.35% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of ZongTai Real Estate Development Co Ltd (3056) and when is the ex-dividend date?
ZongTai Real Estate Development Co Ltd pays a dividend of 0.61 TWD per share a year, a dividend yield of 5.4%. The last ex-dividend date was Jul 23, 2026. The payout ratio is 56.3% of earnings. Free cash flow covers the dividend 0.99 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into ZongTai Real Estate Development Co Ltd (3056)?
For today's price to be fair in a discounted-cash-flow model, ZongTai Real Estate Development Co Ltd would have to grow free cash flow by +13.0 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.9 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 3056 use?
Our models discount ZongTai Real Estate Development Co Ltd at 11.8 %: a base by market capitalisation (micro), damped by beta 0.45, 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 ZongTai Real Estate Development Co Ltd that is +13.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has ZongTai Real Estate Development Co Ltd (3056) delivered so far?
Over the past 5 years revenue at ZongTai Real Estate Development Co Ltd grew -2.9 % a year. The price currently implies free-cash-flow growth of +13.0 % 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 ZongTai Real Estate Development Co Ltd (3056) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into ZongTai Real Estate Development Co Ltd (+13.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of ZongTai Real Estate Development Co Ltd (3056)?
The free-cash-flow yield on the price is 5.47 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow ZongTai Real Estate Development Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of ZongTai Real Estate Development Co Ltd (3056)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For ZongTai Real Estate Development Co Ltd it is 17.19 TWD per share (as of Nov 6, 2026), against a price of 11.40 TWD. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is ZongTai Real Estate Development Co Ltd stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 3056 trades below its calculated fair value: price 11.40 TWD, fair value 17.19 TWD, a gap of about +51% (undervalued). 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 3056?
No. The price is what the market pays today (11.40 TWD); the fair value is what the company's own numbers justify (17.19 TWD). For ZongTai Real Estate Development Co Ltd the two are 5.79 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is ZongTai Real Estate Development Co Ltd worth?
The market values ZongTai Real Estate Development Co Ltd at about 5.4B TWD (market capitalisation, as of Nov 6, 2026). Per share that is 11.40 TWD; our models calculate a fair value of 17.19 TWD per share.
What do the bullish and bearish scenarios say about 3056?
Our models span a range for ZongTai Real Estate Development Co Ltd: cautious scenario 13.38 TWD, base 17.19 TWD, optimistic 21.15 TWD per share (as of Nov 6, 2026, price 11.40 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of ZongTai Real Estate Development Co Ltd (3056)?
Balance-sheet figures for ZongTai Real Estate Development Co Ltd (as of Nov 6, 2026): return on equity −0.5%, debt of 0.18 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 3056 from its 52-week high?
ZongTai Real Estate Development Co Ltd trades at 11.40 TWD, about 42% below its 52-week high of 19.60 TWD and at the low of 11.40 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 17.19 TWD is for.
Which stocks are comparable to ZongTai Real Estate Development Co Ltd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF Limited, 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 ZongTai Real Estate Development Co Ltd stock attractive at the current price?
The data as of Nov 6, 2026: price 11.40 TWD, calculated fair value 17.19 TWD (+51%), Quality Score 55/100, from 16 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 3056 calculated?
We run ZongTai Real Estate Development Co Ltd through 16 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 17.19 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. ZongTai Real Estate Development Co Ltd currently trades 34% below its own fair value, and the market average says nothing about that. 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 ZongTai Real Estate Development Co Ltd (3056)?
The closing price on Nov 9, 2026 was 11.40 TWD. Our model-based fair value is 17.19 TWD, about +51% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with ZongTai Real Estate Development Co Ltd right now?
The price is below even our cautious bear case (13.38 TWD). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (55/100) 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.
Where does the earnings growth of ZongTai Real Estate Development Co Ltd (3056) come from?
Earnings per share at ZongTai Real Estate Development Co Ltd grew +2.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share +4.5 %, EBIT margin −0.7 %, tax rate −2.0 %, residual (interest, one-offs) +0.4 %. 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 ZongTai Real Estate Development Co Ltd
How large is the market capitalisation of ZongTai Real Estate Development Co Ltd (3056)?
The market capitalisation of ZongTai Real Estate Development Co Ltd is 5.4B TWD (≈ $165M). 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 ZongTai Real Estate Development Co Ltd (3056)?
The price-to-sales ratio of ZongTai Real Estate Development Co Ltd is 6.19 (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 ZongTai Real Estate Development Co Ltd (3056)?
Earnings per share at ZongTai Real Estate Development Co Ltd are −0.1000 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of ZongTai Real Estate Development Co Ltd (3056)?
The dividend yield of ZongTai Real Estate Development Co Ltd is 5.4%. 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 ZongTai Real Estate Development Co Ltd (3056)?
The net margin of ZongTai Real Estate Development Co Ltd is −4.5% (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 ZongTai Real Estate Development Co Ltd (3056)?
The return on equity (ROE) of ZongTai Real Estate Development Co Ltd is −0.5% (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 ZongTai Real Estate Development Co Ltd (3056)?
On an EBIT basis the return on assets of ZongTai Real Estate Development Co Ltd is 7.5% (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 ZongTai Real Estate Development Co Ltd (3056)?
The operating margin of ZongTai Real Estate Development Co Ltd is −12.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at ZongTai Real Estate Development Co Ltd (3056)?
Revenue at ZongTai Real Estate Development Co Ltd is growing −2.6% versus a year earlier (3y avg −22.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does ZongTai Real Estate Development Co Ltd (3056) carry?
The net debt of ZongTai Real Estate Development Co Ltd is 923M TWD (fiscal year 2025, ≈ 3.2 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 ZongTai Real Estate Development Co Ltd in the live analysis
One click puts ZongTai Real Estate Development Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 6, 2026