EN DE

Kingstate Electronics Corp (3206) Fair Value & Analysis

Technology · TW · Market cap 2.1B TWD

KE Kingstate Electronics Corp 3206 · TWO
Price33.75 TWD
Fair Value40.44 TWD
Upside+19.8%
Quality64/100
Watch Kingstate Electronics Corp for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 3.2% net margin
Low debt · generates free cash flow
4.34% dividend yield
Ranks above peers (10/14)
Narrow moat 26/100
Evidence: Medium Range 30.33 TWD – 50.56 TWD Share as image

Fair value as of: Jul 21, 2026

From 22 valuation models · updated 20 days ago

Share price −12.1% over the past month.

A solid business, screening 20% undervalued on our models.

What matters now

  • Our model range runs from 30.33 TWD (bear) to 50.56 TWD (bull), base 40.44 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 64/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

53.90 TWD 23.21 TWD Fair Value 40.44 TWD Mar 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 23.21 TWD – 53.90 TWD · fair‑value band 30.33 TWD – 50.56 TWD · the 33.75 TWD price screens below the 40.44 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

Kingstate Electronics Corp (3206) currently trades at 33.75 TWD, while our model-based Fair Value estimate is 40.44 TWD, implying the stock looks roughly 19.8% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Technology 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: medium), always confirm before acting.

Over the trailing twelve months, Kingstate Electronics Corp generated revenue of 3.1B TWD at a net margin of 3.2%. Revenue declined 12.0% year over year. It earns a return on equity of 5.7%. The balance sheet holds a net cash position of 910M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 30.33 TWD (bear case) to 50.56 TWD (bull case); at 33.75 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 21% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -73% fair-value upside, at 20%, 3206 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 50.80 TWD 63.72 TWD 85.11 TWD 80
Residual Income 21.43 TWD 22.69 TWD 24.71 TWD 76
Rev-Margin DCF 39.46 TWD 50.29 TWD 63.82 TWD 74
All 22 models by family
DCF Models
FCF DCF 49.25 TWD 62.66 TWD 86.72 TWD 38
Owner Earnings 32.84 TWD 40.24 TWD 53.53 TWD 31
5Y Revenue Exit 39.46 TWD 49.40 TWD 63.80 TWD 39
5Y EBITDA Exit 43.65 TWD 56.65 TWD 73.87 TWD 41
5Y P/E Exit 42.83 TWD 55.23 TWD 70.11 TWD 38
10Y Revenue Exit 42.61 TWD 50.25 TWD 58.20 TWD 36
10Y EBITDA Exit 45.65 TWD 54.62 TWD 63.98 TWD 37
10Y P/E Exit 45.17 TWD 53.77 TWD 61.82 TWD 35
Earnings-Based
Graham-Dodd 13.75 TWD 16.81 TWD 18.91 TWD 54
EPV 23.69 TWD 25.44 TWD 26.95 TWD 59
Multiples
P/E Multiple 30.33 TWD 40.44 TWD 50.56 TWD 63
P/S Multiple 25.78 TWD 34.38 TWD 42.97 TWD 58
P/B Multiple 25.78 TWD 34.38 TWD 42.97 TWD 55
EV/EBIT 45.53 TWD 56.51 TWD 67.48 TWD 53
EV/EBITDA 44.52 TWD 55.16 TWD 65.80 TWD 54
EV/Revenue 34.80 TWD 44.31 TWD 53.83 TWD 43
Asset-Based
NCAV (Graham) 13.19 TWD 17.67 TWD 26.37 TWD 50
Growth DCF
Growth DCF 50.80 TWD 63.72 TWD 85.11 TWD 80
Rev-Margin DCF 39.46 TWD 50.29 TWD 63.82 TWD 74
Economic Profit
Residual Income 21.43 TWD 22.69 TWD 24.71 TWD 76
ROIC Compounder 23.69 TWD 25.44 TWD 27.14 TWD 72
Growth Earnings
Growth-Adj P/E 21.46 TWD 30.66 TWD 39.85 TWD 68

Widest divergence: DCF Models (53.77 TWD) versus Earnings-Based (16.81 TWD). Highest evidence: Growth DCF (80).

Notify me when 3206 reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.1B TWD
Revenue growth (YoY) -12.0%
Net margin 3.2%
Return on equity 5.7%
Free cash flow 233M TWD FY2025
P/E ratio 19.0
More key figures
Operating margin 3.9%
EPS (TTM) 2.01 TWD
Dividend yield 3.9%
EPS growth (YoY) -58.1%
Net cash 910M TWD FY2023

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 67 · Market factors (momentum, volatility) 47

Profitability 44
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 83
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

Kingstate Electronics Corp. manufactures and sells acoustic products in Taiwan and internationally. The company offers various products, including piezo buzzers, magnetic buzzers, micro speakers, dynamic receivers, Bluetooth speakers, and electret condenser microphones; and audio products, such as earphones, wired and wireless headphones, Bluetooth …

Full company description

Kingstate Electronics Corp. manufactures and sells acoustic products in Taiwan and internationally. The company offers various products, including piezo buzzers, magnetic buzzers, micro speakers, dynamic receivers, Bluetooth speakers, and electret condenser microphones; and audio products, such as earphones, wired and wireless headphones, Bluetooth headphones, sports headphones, gaming headphones, TWS products, wireless speakers, and PSAP products; speaker module/mic module products; and personal sound amplifiers, etc. It also provides OEM/ODM/JDM services for IP audio systems, comprising IP Horn Speaker, IP indoor speaker, and IP audio gateway device. The company's products are used in telecommunications, consumer electronics, AI and IoT devices, information technology, home appliances, automotive, security, medical and industrial equipment sectors. Kingstate Electronics Corp. was founded in 1977 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

Kingstate Electronics Corp reported revenue of 3.2B TWD in FY2025 versus 4.3B TWD in FY2021, a compound −7.0%/yr. Reported net income was 119M TWD in FY2025, compounding −2.4%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
3.2B TWD
Latest YoY
−13.2%
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.
−8.4%
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.
−1.2%
Avg. growth/yr (8Y) 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.
+3.8%
Revenue −7.0%/yr
FY21 4.3B TWD
FY22 4.1B TWD
FY23 3.6B TWD
FY24 3.7B TWD
FY25 3.2B TWD
Net income −2.4%/yr
FY21 131M TWD
FY22 212M TWD
FY23 284M TWD
FY24 242M TWD
FY25 119M TWD

Watch 3206: 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). "Kingstate Electronics Corp Fair Value". https://www.fairvalue-calculator.com/stock/3206

Peer Group

Electronic Components · 625 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 64 · Top 25%
Fair Value upside +20% · Top 25%
Return on equity (TTM) 6% · Below median
Return on assets 3% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth -12% · Bottom 25%
Dividend yield (TTM) 4.3% · Top 25%

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 17.7× · Cheaper than 75% of peers
P/B 1.35× · Cheaper than median
P/S (TTM) 0.68× · Cheaper than median
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 8.3× · Cheaper than 75% of peers

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 60 · sector 0
FUTURE 0 · sector 32
PAST 23 · sector 24
HEALTH 100 · sector 95
DIVIDEND 87 · 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 Electronic Components stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,880 TWD 515.23 TWD -73%
Hon Hai Precision Industry Co 2317 242.50 TWD 270.47 TWD +12%
Luxshare Precision Industry Co 002475 ¥62.14 ¥38.44 -38%
Samsung Electro-Mechanics Co 009150 1,260,000 KRW 166,421 KRW -87%
Elite Material Co 2383 4,990 TWD 714.36 TWD -86%
Yageo Corporation 2327 699.00 TWD 216.55 TWD -69%
Shengyi Technology Co 600183 ¥132.29 ¥27.45 -79%
Shennan Circuits Co 002916 ¥364.00 ¥93.50 -74%
Victory Giant Technology (HuiZhou) Co 2476 HK$297.00 HK$103.98 -65%
Wus Printed Circuit (Kunshan) Co 002463 ¥127.80 ¥31.95 -75%

Compare Kingstate Electronics Corp 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 Kingstate Electronics Corp (3206) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 40.44 TWD versus a price of 33.75 TWD, about +20% (undervalued).
What is the fair value of 3206?
Our model-based fair value for Kingstate Electronics Corp is 40.44 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 33.75 TWD.
What is the quality score of 3206?
Kingstate Electronics Corp has a Quality Score of 64/100. 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 Kingstate Electronics Corp (3206)?
Kingstate Electronics Corp reported trailing-twelve-month revenue of about 3.1B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 3206?
The net profit margin of Kingstate Electronics Corp is about 3.2%, meaning it keeps roughly 3.2% of revenue as net income. Based on the latest reported figures.
Does Kingstate Electronics Corp pay a dividend?
Kingstate Electronics Corp currently shows a dividend yield of about 3.92% 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 Kingstate Electronics Corp 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.