EN DE

SysJust Co (3158) Fair Value & Analysis

Financial Services · TW · Market cap 2.5B TWD

SC SysJust Co 3158 · TWO
Price84.00 TWD
Fair Value87.23 TWD
Upside+3.8%
Quality56/100
Watch SysJust Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 19.6% net margin
generates free cash flow
7.86% dividend yield
Ranks above peers (10/13)
Wide moat 75/100
Evidence: High Range 65.42 TWD – 109.04 TWD Share as image

Fair value as of: Jul 21, 2026

From 13 valuation models · updated 20 days ago

Share price +1.2% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

141.03 TWD 34.43 TWD Fair Value 87.23 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 34.43 TWD – 141.03 TWD · fair‑value band 65.42 TWD – 109.04 TWD · the 84.00 TWD price screens below the 87.23 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

SysJust Co (3158) currently trades at 84.00 TWD, while our model-based Fair Value estimate is 87.23 TWD, implying the stock looks roughly 3.8% fairly valued today. The Quality Score stands at 56/100 (solid quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, SysJust Co generated revenue of 1.0B TWD at a net margin of 19.6%. Revenue grew 12.9% year over year. It earns a return on equity of 23.0%. The balance sheet holds a net cash position of 226M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 65.42 TWD (bear case) to 109.04 TWD (bull case); at 84.00 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 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 11% fair-value upside, at 4%, 3158 screens richer 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
Residual Income 39.58 TWD 48.04 TWD 101.88 TWD 76
Growth DCF 87.94 TWD 123.32 TWD 172.43 TWD 72
Gordon GGM 46.43 TWD 92.51 TWD 140.09 TWD 70
All 13 models by family
DCF Models
Owner Earnings 75.27 TWD 109.40 TWD 160.08 TWD 31
5Y P/E Exit 137.37 TWD 227.72 TWD 323.79 TWD 38
10Y P/E Exit 117.80 TWD 190.08 TWD 280.98 TWD 35
Earnings-Based
Graham-Dodd 44.35 TWD 144.90 TWD 193.62 TWD 54
Lynch FV 32.46 TWD 46.38 TWD 60.29 TWD 50
Dividend Discount
Gordon GGM 46.43 TWD 92.51 TWD 140.09 TWD 70
DDM Multi-Stage 46.43 TWD 77.11 TWD 97.65 TWD 61
Multiples
P/E Multiple 171.22 TWD 228.29 TWD 285.36 TWD 63
P/B Multiple 51.31 TWD 68.41 TWD 85.52 TWD 55
Asset-Based
NCAV (Graham) 17.10 TWD 22.92 TWD 34.21 TWD 50
Growth DCF
Growth DCF 87.94 TWD 123.32 TWD 172.43 TWD 72
Rev-Margin DCF 80.73 TWD 120.85 TWD 167.62 TWD 67
Economic Profit
Residual Income 39.58 TWD 48.04 TWD 101.88 TWD 76

Widest divergence: DCF Models (190.08 TWD) versus Asset-Based (22.92 TWD). Highest evidence: Residual Income (76).

Notify me when 3158 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.0B TWD
Revenue growth (YoY) +12.9%
Net margin 19.6%
Return on equity 23.0%
Free cash flow 206M TWD FY2025
P/E ratio 12.2
More key figures
Operating margin 20.9%
EPS (TTM) 6.89 TWD
Dividend yield 7.6%
EPS growth (YoY) +1.4%
Net cash 226M TWD FY2024

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

Quality Score breakdown

Overall quality 56/100

Of which business quality 60 · Market factors (momentum, volatility) 38

Profitability 73
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 24
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 18
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

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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SysJust Co 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.

Growth Quality 88/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.0B TWD
Latest YoY
+7.1%
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.
+7.6%
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.
+8.7%
Avg. growth/yr (12Y) 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.
+6.2%
Revenue +7.1%/yr
FY21 770M TWD
FY22 813M TWD
FY23 823M TWD
FY24 946M TWD
FY25 1.0B TWD
Net income +9.1%/yr
FY21 139M TWD
FY22 155M TWD
FY23 155M TWD
FY24 193M TWD
FY25 198M TWD
Character of growth · EPS growth decomposed (2013-2024) +9.0 % p.a.
Revenue per share +5.8 pp

of which total revenue +6.3 pp · buybacks/dilution −0.4 pp

EBIT margin +1.9 pp
Tax rate +1.1 pp
Residual (interest, one-offs) +0.2 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).

Watch 3158: get an alert when its fair value changes →

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). "SysJust Co Fair Value". https://www.fairvalue-calculator.com/stock/3158

Peer Group

Capital Markets · 423 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 56 · Above median
Fair Value upside +4% · Above median
Return on equity (TTM) 23% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 20% · Above median
Operating margin (TTM) 21% · Below median
Revenue growth 13% · Below median
Dividend yield (TTM) 7.9% · Top 25%

Valuation Multiples vs Capital Markets median · lower = cheaper

P/E (TTM) 11.9× · Cheaper than median
P/B 2.39× · Pricier than 75% of peers
P/S (TTM) 2.38× · Cheaper than median
P/FCF 0.4× · Cheaper than median
EV/EBITDA 8.2× · 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 38 · sector 9
FUTURE 65 · sector 96
PAST 92 · sector 30
HEALTH 0 · sector 93
DIVIDEND 100 · sector 36

Insider activity: 40/100

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 Capital Markets stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Huatai Securities Co HTSC $0.2700 $0.0400 -85%
Mirae Asset Securities Co 006800 38,750 KRW 31,645 KRW -18%
Meritz Financial Group 138040 117,000 KRW 87,706 KRW -25%
Korea Investment Holdings 071050 239,000 KRW 318,825 KRW +33%
NH Investment & Securities Co 005940 31,000 KRW 37,133 KRW +20%
Samsung Securities Co 016360 107,700 KRW 126,487 KRW +17%
Motilal Oswal Financial Services Limited MOTILALOFS ₹967.00 ₹299.65 -69%
Kiwoom Securities Co 039490 322,000 KRW 358,091 KRW +11%
SSI Securities Corporation SSI 24,250 VND 28,021 VND +16%
Bolsas y Mercados Argentinos S.A BYMA 313.75 ARS 120.22 ARS -62%

Compare SysJust Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 SysJust Co (3158) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 87.23 TWD versus a price of 84.00 TWD, about +4% (fairly valued).
What is the fair value of 3158?
Our model-based fair value for SysJust Co is 87.23 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 84.00 TWD.
What is the quality score of 3158?
SysJust Co 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 revenue of SysJust Co (3158)?
SysJust Co reported trailing-twelve-month revenue of about 1.0B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 3158?
The net profit margin of SysJust Co is about 19.6%, meaning it keeps roughly 19.6% of revenue as net income. Based on the latest reported figures.
Does SysJust Co pay a dividend?
SysJust Co currently shows a dividend yield of about 7.60% 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 SysJust Co 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.