Hi Sharp Electronics Co Ltd (3128) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Hi Sharp Electronics Co Ltd stock TWD 13.54, price TWD 17.80, that is 23.9% below the price, quality 29 out of 100. Rating: overvalued. Calculated from audited financials with 15 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 3, 2026.
How to read this chart
60‑month range 15.81 TWD – 52.03 TWD · fair‑value band 12.80 TWD – 15.67 TWD · the 17.80 TWD price screens above the 13.54 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Hi Sharp Electronics Co in your weekly email
Every Wednesday you see whether Hi Sharp Electronics 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.
Hi Sharp Intelligence Technology Co.,Ltd. develops, manufactures, sells, and installs intelligence surveillance products in Taiwan.
Show moreShow less
The company offers camera and network video recorder (NVR)/DVR compliant products; analog products, including hybrid cameras, full color series, value-plus analog cameras, and hybrid DVR; network products, such as Taiwan chipset IPCs, face detection IPCs, value-plus IP cameras, PTZ cameras, 5M thermal camera, access controllers, and NVR products.
The company also provides accessories, such as PoE switches, connectors, surveillance MIC, and video encoder, and other products.
It provides solutions, which includes facial recognition, people flow management, vehicle applications, parking management surveillance, access control management, SVR, worksite access control, fire detection, railway station surveillance, occupational safety monitoring, and parking lot monitoring.
The company was formerly known as Hi Sharp Electronics Co., Ltd. and changed its name to Hi Sharp Intelligence Technology Co.,Ltd. in July 2025. Hi Sharp Intelligence Technology Co.,Ltd. was founded in 1987 and is based in Taoyuan City, Taiwan.
Stock analysis
Hi Sharp Electronics Co Ltd (3128) currently trades at 17.80 TWD, while our model-based Fair Value estimate is 13.54 TWD, 24% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 27.30 TWD per share, and 7 of the 15 models we run sit above the 17.80 TWD price.
Bear case: the Dividend Discount group reads lowest at 2.20 TWD, and 8 of the 15 models stay below the price. Data coverage for this calculation is low.
Scenario range: 12.80 TWD (bear) to 15.67 TWD (bull), the price of 17.80 TWD sits above 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 29/100 (below-average quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Hi Sharp Electronics Co Ltd reported revenue of 1.1B TWD in FY2025 versus 932M TWD in FY2021, a compound +4.2%/yr. Reported net income was 61.5M TWD in FY2025, compounding +16.4%/yr from FY2021.
Key figures
Market cap 893M TWD (≈ $27.2M) Micro · P/E ratio 16.8 · P/S ratio 0.80 · EPS (TTM) 1.06 TWD · Dividend yield 2.1% · Net margin 5.3% · Return on equity 7.6% · Return on assets (EBIT) 5.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 41% below its 52-week high and 10% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 1% fair-value upside, at −24%, 3128 screens richer than that median.
Fair Value models
Bear12.80 TWDFair Value 13.54 TWDBull15.67 TWD
Price 17.80 TWD · Downside -23.9%
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 (0.5857 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.
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.26/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−0.1%
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.
+0.8%
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.
+5.3%
Start year 2020 (pandemic)
Revenue growth 8 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.
+4.8%
’17
’18
’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.
+18.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+16.0%
Dividend (yield on the price)2.1%
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.4% → 8%
Compare Hi Sharp Electronics 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.Security & Protection Services · 105 stocks
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). "Hi Sharp Electronics Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/3128
Frequently asked questions
Is Hi Sharp Electronics Co Ltd (3128) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 13.54 TWD versus a price of 17.80 TWD, about 24% lower (overvalued).
What is the fair value of 3128?
Our model-based fair value for Hi Sharp Electronics Co Ltd is 13.54 TWD (as of Nov 3, 2026), built from audited fundamentals. The current price: 17.80 TWD.
What is the quality score of 3128?
Hi Sharp Electronics Co Ltd has a Quality Score of 29/100. 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 Hi Sharp Electronics Co Ltd (3128)?
Our model-based price target is the fair value of 13.54 TWD (as of Nov 3, 2026) from 15 valuation models. Cautious scenario 12.80 TWD, optimistic scenario 15.67 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Hi Sharp Electronics Co Ltd stock forecast for 2026?
Our models put fair value at 13.54 TWD, about 24% lower versus a price of 17.80 TWD (overvalued). Cautious scenario 12.80 TWD, optimistic scenario 15.67 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Hi Sharp Electronics Co Ltd (3128)?
Hi Sharp Electronics Co Ltd reported trailing-twelve-month revenue of about 1.0B TWD (latest available figure, as of Nov 3, 2026).
Does Hi Sharp Electronics Co Ltd pay a dividend?
Hi Sharp Electronics Co Ltd currently shows a dividend yield of 2.12% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Hi Sharp Electronics Co Ltd (3128) and when is the ex-dividend date?
Hi Sharp Electronics Co Ltd pays a dividend of 0.377 TWD per share a year, a dividend yield of 2.1%. The last ex-dividend date was Aug 26, 2026. A dividend has been paid every year since 2018. The payout ratio is 35.6% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Hi Sharp Electronics Co Ltd (3128)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hi Sharp Electronics Co Ltd it is 13.54 TWD per share (as of Nov 3, 2026), against a price of 17.80 TWD. It is the blended result of 15 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Hi Sharp Electronics Co Ltd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 3128 trades above its calculated fair value: price 17.80 TWD, fair value 13.54 TWD, a gap of about −24% (overvalued). 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 3128?
No. The price is what the market pays today (17.80 TWD); the fair value is what the company's own numbers justify (13.54 TWD). For Hi Sharp Electronics Co Ltd the two are 4.26 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Hi Sharp Electronics Co Ltd worth?
The market values Hi Sharp Electronics Co Ltd at about 893M TWD (market capitalisation, as of Nov 3, 2026). Per share that is 17.80 TWD; our models calculate a fair value of 13.54 TWD per share.
What do the bullish and bearish scenarios say about 3128?
Our models span a range for Hi Sharp Electronics Co Ltd: cautious scenario 12.80 TWD, base 13.54 TWD, optimistic 15.67 TWD per share (as of Nov 3, 2026, price 17.80 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3128?
Hi Sharp Electronics Co Ltd trades at a price-to-earnings ratio of 16.8 (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 13.54 TWD is built from several models across several years. Other multiples: P/B 1.0, P/S 0.8, EV/EBITDA 17.7.
How solid is the balance sheet of Hi Sharp Electronics Co Ltd (3128)?
Balance-sheet figures for Hi Sharp Electronics Co Ltd (as of Nov 3, 2026): return on equity 7.6%, debt of 0.53 per unit of equity. They feed the Quality Score of 29/100, which measures business quality independently of the share price.
How far is 3128 from its 52-week high?
Hi Sharp Electronics Co Ltd trades at 17.80 TWD, about 41% below its 52-week high of 30.10 TWD and 10% above the low of 16.20 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 13.54 TWD is for.
Which stocks are comparable to Hi Sharp Electronics Co Ltd?
From the same area (Industrials) we also value Allegion plc, ADT Inc, Zhejiang Dahua Technology Co, MSA Safety Incorporated, 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 Hi Sharp Electronics Co Ltd stock attractive at the current price?
The data as of Nov 3, 2026: price 17.80 TWD, calculated fair value 13.54 TWD (−24%), Quality Score 29/100, from 15 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 3128 calculated?
We run Hi Sharp Electronics Co Ltd through 15 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 13.54 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. Hi Sharp Electronics 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 Hi Sharp Electronics Co Ltd (3128)?
The closing price on Nov 9, 2026 was 17.80 TWD. Our model-based fair value is 13.54 TWD, about 24% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hi Sharp Electronics Co Ltd right now?
The price sits above even our optimistic bull case (15.67 TWD). The favourable scenario is already priced in. Weak quality (29/100) and above fair value at the same time, the margin of safety is missing on both counts. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Hi Sharp Electronics Co Ltd
How large is the market capitalisation of Hi Sharp Electronics Co Ltd (3128)?
The market capitalisation of Hi Sharp Electronics Co Ltd is 893M TWD (≈ $27.2M). 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 Hi Sharp Electronics Co Ltd (3128)?
The price-to-sales ratio of Hi Sharp Electronics Co Ltd is 0.80 (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 Hi Sharp Electronics Co Ltd (3128)?
Earnings per share at Hi Sharp Electronics Co Ltd are 1.06 TWD (price ÷ EPS = P/E 16.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hi Sharp Electronics Co Ltd (3128)?
The dividend yield of Hi Sharp Electronics Co Ltd is 2.1% (payout 35.6%). 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 Hi Sharp Electronics Co Ltd (3128)?
The net margin of Hi Sharp Electronics Co Ltd is 5.3% (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 Hi Sharp Electronics Co Ltd (3128)?
The return on equity (ROE) of Hi Sharp Electronics Co Ltd is 7.6% (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 Hi Sharp Electronics Co Ltd (3128)?
On an EBIT basis the return on assets of Hi Sharp Electronics Co Ltd is 5.0% (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 Hi Sharp Electronics Co Ltd (3128)?
The operating margin of Hi Sharp Electronics Co Ltd is −0.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hi Sharp Electronics Co Ltd (3128)?
Revenue at Hi Sharp Electronics Co Ltd is growing −19.4% versus a year earlier (3y avg +0.8%). 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 Hi Sharp Electronics Co Ltd (3128)?
Earnings per share at Hi Sharp Electronics Co Ltd are growing −43.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Hi Sharp Electronics Co Ltd (3128) generate?
The free cash flow of Hi Sharp Electronics Co Ltd is −263M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Hi Sharp Electronics Co Ltd (3128) carry?
The net debt of Hi Sharp Electronics Co Ltd is 695M TWD (fiscal year 2025). 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 Hi Sharp Electronics Co Ltd in the live analysis
One click puts Hi Sharp Electronics 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 3, 2026