SysJust Co., Ltd. (3158) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of SysJust Co., Ltd. TWD 123, price TWD 85.40, upside +44.2%, quality 56 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch SysJust Co., Ltd. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 35.23 TWD – 141.03 TWD · fair‑value band 56.67 TWD – 164.58 TWD · the 85.40 TWD price screens below the 123.17 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow SysJust Co. in your weekly email
Every Wednesday you see whether SysJust 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.
SysJust Co., Ltd. engages in information software and electronic information supply services in Taiwan. It is also involved in wholesale and distribution of electronic materials and computer equipment. The company was founded in 1988 and is headquartered in New Taipei City, Taiwan.
Stock analysis
SysJust Co., Ltd. (3158) currently trades at 85.40 TWD, while our model-based Fair Value estimate is 123.17 TWD, implying the stock looks roughly 30.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 154.00 TWD per share, and 6 of the 13 models we run sit above the 85.40 TWD price.
Bear case: the Asset-Based group reads lowest at 22.92 TWD, and 7 of the 13 models stay below the price. Evidence for this calculation is high.
Scenario range: 56.67 TWD (bear) to 164.58 TWD (bull), the price of 85.40 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 56/100 (solid quality), in the Financial Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
SysJust Co., Ltd. reported revenue of 1.0B TWD in FY2025 versus 770M TWD in FY2021, a compound +7.1%/yr. Reported net income was 198M TWD in FY2025, compounding +9.1%/yr from FY2021.
Key figures
Market cap 2.6B TWD (≈ $81.1M) · P/E ratio 12.1 · P/S ratio 2.36 · EPS (TTM) 6.89 TWD · Dividend yield 7.6% · Net margin 19.5% · Return on equity 23.0% · Return on assets (EBIT) 20.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 28% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −20% fair-value upside, at 44%, 3158 screens cheaper than that median.
Fair Value models
Bear 56.67 TWDFair Value 123.17 TWDBull 164.58 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.2864 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.Evidence ⓘEvidence = 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.88/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.1%
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.
+7.6%
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.
+8.7%
Start year 2020 (pandemic). Over 10 years: +7.0% a year
Revenue growth 12 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.
+6.2%
’14
’15
’16
’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.
+18.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.8%
Dividend (yield on the price)7.6%
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.11% vs 8%, picking up
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.18% → 22%
Start year 2020 (pandemic)
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).
+5.0%
Yearly growth needed for the next five years to justify today's price.
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 +3.3% a year for the price.
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.Capital Markets · 462 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside+44% · Above median
Profitability
Return on equity (TTM)23% · Top 25%
Return on assets12% · Top 25%
Net margin (TTM)20% · Above median
Operating margin (TTM)21% · Below median
Growth and dividend
Revenue growth13% · Below median
Dividend yield (TTM)7.6% · Top 25%
Valuation Multiplesvs Capital Markets 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.
Is SysJust Co., Ltd. (3158) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 123.17 TWD versus a price of 85.40 TWD, about +44% upside (undervalued).
What is the fair value of 3158?
Our model-based fair value for SysJust Co., Ltd. is 123.17 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 85.40 TWD.
What is the quality score of 3158?
SysJust Co., Ltd. has a Quality Score of 56/100. 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 SysJust Co., Ltd. (3158)?
Our model-based price target is the fair value of 123.17 TWD (as of Sep 24, 2026) from 13 valuation models. Cautious scenario 56.67 TWD, optimistic scenario 164.58 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the SysJust Co., Ltd. stock forecast for 2026?
Our models put fair value at 123.17 TWD, about +44% upside versus a price of 85.40 TWD (undervalued). Cautious scenario 56.67 TWD, optimistic scenario 164.58 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of SysJust Co., Ltd. (3158)?
SysJust Co., Ltd. reported trailing-twelve-month revenue of about 1.0B TWD (latest available figure, as of Sep 24, 2026).
Does SysJust Co., Ltd. pay a dividend?
SysJust Co., Ltd. currently shows a dividend yield of about 7.61% relative to its recent price (as of Sep 24, 2026).
What growth is priced into SysJust Co., Ltd. (3158)?
For today's price to be fair in a discounted-cash-flow model, SysJust Co., Ltd. would have to grow free cash flow by +5.0 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 3158 use?
Our models discount SysJust Co., Ltd. at 13.3 %: a base by market capitalisation (micro), 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 SysJust Co., Ltd. that is +5.0 % per year a year over ten years, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has SysJust Co., Ltd. (3158) delivered so far?
Over the past 5 years revenue at SysJust Co., Ltd. grew +8.7 % a year. The price currently implies +5.0 % per year free-cash-flow growth a 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 SysJust Co., Ltd. (3158) growing?
The median revenue growth in the sector is +7.0 % a year. That is the yardstick for the growth priced into SysJust Co., Ltd. (+5.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of SysJust Co., Ltd. (3158)?
The free-cash-flow yield on the price is 7.96 %: that much free cash flow SysJust Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SysJust Co., Ltd. (3158)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SysJust Co., Ltd. it is 123.17 TWD per share (as of Sep 24, 2026), against a price of 85.40 TWD. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is SysJust Co., Ltd. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 3158 trades below its calculated fair value: price 85.40 TWD, fair value 123.17 TWD, a gap of about +44% (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 3158?
No. The price is what the market pays today (85.40 TWD); the fair value is what the company's own numbers justify (123.17 TWD). For SysJust Co., Ltd. the two are 37.77 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is SysJust Co., Ltd. worth?
The market values SysJust Co., Ltd. at about 2.6B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 85.40 TWD; our models calculate a fair value of 123.17 TWD per share.
What do the bullish and bearish scenarios say about 3158?
Our models span a range for SysJust Co., Ltd.: cautious scenario 56.67 TWD, base 123.17 TWD, optimistic 164.58 TWD per share (as of Sep 24, 2026, price 85.40 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 3158?
SysJust Co., Ltd. trades at a price-to-earnings ratio of 12.1 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 123.17 TWD is built from several models across several years. Other multiples: P/B 2.5, P/S 2.5, EV/EBITDA 8.6.
How solid is the balance sheet of SysJust Co., Ltd. (3158)?
Balance-sheet figures for SysJust Co., Ltd. (as of Sep 24, 2026): return on equity 23.0%. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 3158 from its 52-week high?
SysJust Co., Ltd. trades at 85.40 TWD, about 28% below its 52-week high of 118.24 TWD and 4% above the low of 81.80 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 123.17 TWD is for.
Which stocks are comparable to SysJust Co., Ltd.?
From the same area (Financial Services) we also value Morgan Stanley, a financial holding company,, The Goldman Sachs Group, The Charles Schwab Corporation, Interactive Brokers Group, 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 SysJust Co., Ltd. stock attractive at the current price?
The data as of Sep 24, 2026: price 85.40 TWD, calculated fair value 123.17 TWD (+44%), Quality Score 56/100, from 13 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 3158 calculated?
We run SysJust Co., Ltd. through 13 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 123.17 TWD, 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 13.2 % above its aggregate fair value. SysJust Co., Ltd. currently trades 44 % 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 SysJust Co., Ltd. (3158)?
The closing price on Sep 24, 2026 was 85.40 TWD. Our model-based fair value is 123.17 TWD, about +44% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SysJust Co., Ltd. right now?
The model range is unusually wide (56.67 TWD to 164.58 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of SysJust Co., Ltd. (3158) come from?
Earnings per share at SysJust Co., Ltd. grew +9.0 % a year from 2013 to 2024. Broken into its drivers: revenue per share +5.8 %, EBIT margin +1.9 %, tax rate +1.1 %, residual (interest, one-offs) +0.0 %. 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 SysJust Co., Ltd.
How large is the market capitalisation of SysJust Co., Ltd. (3158)?
The market capitalisation of SysJust Co., Ltd. is 2.6B TWD (≈ $81.1M). 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 SysJust Co., Ltd. (3158)?
The price-to-sales ratio of SysJust Co., Ltd. is 2.36 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of SysJust Co., Ltd. (3158)?
Earnings per share at SysJust Co., Ltd. are 6.89 TWD (price ÷ EPS = P/E 12.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of SysJust Co., Ltd. (3158)?
The dividend yield of SysJust Co., Ltd. is 7.6% (payout 94.3%). 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 SysJust Co., Ltd. (3158)?
The net margin of SysJust Co., Ltd. is 19.5% (fiscal year 2025). 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 SysJust Co., Ltd. (3158)?
The return on equity (ROE) of SysJust Co., Ltd. is 23.0% (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 SysJust Co., Ltd. (3158)?
On an EBIT basis the return on assets of SysJust Co., Ltd. is 20.2% (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 SysJust Co., Ltd. (3158)?
The operating margin of SysJust Co., Ltd. is 20.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SysJust Co., Ltd. (3158)?
Revenue at SysJust Co., Ltd. is growing +12.9% versus a year earlier (3y avg +7.6%). 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 SysJust Co., Ltd. (3158)?
Earnings per share at SysJust Co., Ltd. are growing +1.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does SysJust Co., Ltd. (3158) hold?
SysJust Co., Ltd. holds more cash than debt, 226M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch SysJust Co., Ltd. in the live analysis
One click puts SysJust Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
