EN DE

Integrated Service Technology Inc (3289) Fair Value & Analysis

Technology · TW · Market cap 12.8B TWD

IS Integrated Service Technology Inc 3289 · TWO
Price140.50 TWD
Fair Value60.68 TWD
Upside-56.8%
Quality36/100
Watch Integrated Service Technology Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 8.7% net margin
Low debt · negative free cash flow
3.41% dividend yield
Mixed vs. peers (7/13)
Narrow moat 32/100
Evidence: High Range 42.47 TWD – 76.67 TWD Share as image

Fair value as of: Jul 23, 2026

From 16 valuation models · updated 18 days ago

Share price −13.0% over the past month.

Below-average quality, and screening another 57% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (76.67 TWD). The favourable scenario is already priced in.
  • Weak quality (36/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (42.47 TWD to 76.67 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

210.50 TWD 38.86 TWD Fair Value 60.68 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 38.86 TWD – 210.50 TWD · fair‑value band 42.47 TWD – 76.67 TWD · the 140.50 TWD price screens above the 60.68 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Integrated Service Technology Inc (3289) currently trades at 140.50 TWD, while our model-based Fair Value estimate is 60.68 TWD, implying the stock looks roughly 56.8% overvalued today. The Quality Score stands at 36/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Integrated Service Technology Inc generated revenue of 4.8B TWD at a net margin of 8.7%. Revenue declined 4.2% year over year. It earns a return on equity of 9.3%. Net debt stands at 1.5B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 42.47 TWD (bear case) to 76.67 TWD (bull case); at 140.50 TWD, the current price sits above 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 43% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -57%, 3289 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
Residual Income 45.26 TWD 48.57 TWD 53.75 TWD 76
ROIC Compounder 21.22 TWD 26.19 TWD 30.53 TWD 72
Gordon GGM 35.55 TWD 73.91 TWD 117.25 TWD 70
All 16 models by family
Earnings-Based
Graham-Dodd 28.87 TWD 118.46 TWD 161.34 TWD 54
Lynch FV 29.77 TWD 42.53 TWD 55.29 TWD 50
PEG = 1.0 29.77 TWD 42.53 TWD 55.29 TWD 46
EPV 21.22 TWD 26.19 TWD 30.53 TWD 59
Dividend Discount
Gordon GGM 35.55 TWD 73.91 TWD 117.25 TWD 70
DDM Multi-Stage 35.55 TWD 62.32 TWD 77.57 TWD 61
Multiples
P/E Multiple 63.67 TWD 84.90 TWD 106.12 TWD 63
P/S Multiple 54.12 TWD 72.16 TWD 90.20 TWD 58
P/B Multiple 54.12 TWD 72.16 TWD 90.20 TWD 55
EV/EBIT 46.40 TWD 64.72 TWD 83.05 TWD 53
EV/EBITDA 131.57 TWD 178.29 TWD 225.00 TWD 54
EV/Revenue 28.48 TWD 44.36 TWD 60.24 TWD 43
Asset-Based
NCAV (Graham) 26.99 TWD 36.17 TWD 53.98 TWD 50
Economic Profit
Residual Income 45.26 TWD 48.57 TWD 53.75 TWD 76
ROIC Compounder 21.22 TWD 26.19 TWD 30.53 TWD 72
Growth Earnings
Growth-Adj P/E 49.97 TWD 71.39 TWD 92.81 TWD 68

Widest divergence: Multiples (72.16 TWD) versus Economic Profit (26.19 TWD). Highest evidence: Residual Income (76).

Notify me when 3289 reaches fair value

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

Key figures & financial health

Revenue (TTM) 4.8B TWD
Revenue growth (YoY) -4.2%
Net margin 8.7%
Return on equity 9.3%
Free cash flow −693M TWD FY2025
P/E ratio 31.0
More key figures
Operating margin -6.8%
EPS (TTM) 4.76 TWD
Dividend yield 3.4%
EPS growth (YoY) +20.7%
Net debt 1.5B TWD FY2025

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 36/100

Of which business quality 39 · Market factors (momentum, volatility) 42

Profitability 35
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 59
Balance sheet, leverage, solvency risk
Investment 35
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 38
Distance to the 52-week high (market factor)
Net Issuance 16
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

Integrated Service Technology Inc. research, develops, and manufactures integrated circuits, analysis and burn-in, and testing in Taiwan and internationally.

Full company description

Integrated Service Technology Inc. research, develops, and manufactures integrated circuits, analysis and burn-in, and testing in Taiwan and internationally. The company provides MOSFET wafer backend processes, which offer MOSFET front-side metallization, such as chemical/electro-less plating and front-side metal sputtering deposition; MOSFET backside grinding processes; MOSFET backside metallization processes comprising metal evaporation deposition and thick Ag process; and turnkey solutions for backend processes, which include chip probing, laser marking, vacuum mounting, ring removal, die sawing, frame probing, tape and reel, and final test. It also offers verification analysis services, such as focused ion beam (FIB) circuit edit; engineering sample preparation services, including grinding, wafer dicing saw, die bonding, IC wire bonding/assembly solutions, and surface mount technique process; failure analysis offers electrical characteristics measurement, non-destructive analysis, defect detection, and competitive analysis services; and signal integrity test, and design quality management. In addition, the company offers material analysis solutions comprising sample preparation, structure observation, surface analysis, thermal and component analysis, and crystallographic analysis; reliability design test, such as component and board level reliability test, PCB design verification, automotive electronics test, surface mount technique, warpage verification, and other services; chemical and material analysis services, includes Consultancy for green and environmental protection regulations, and precise and quantitative analysis; and various consultancy services, includes quality assurance and function safety, ESG, and laboratory accreditation and green mark, as well as import and export of semiconductor parts and relevant equipment, electronic parts, computer and computer components. The company was incorporated in 1994 and is based in Hsinchu City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Integrated Service Technology Inc reported revenue of 4.8B TWD in FY2025 versus 3.2B TWD in FY2021, a compound +10.8%/yr. Reported net income was 367M TWD in FY2025, compounding +19.5%/yr from FY2021.

Growth Quality 42/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
4.8B TWD
Latest YoY
+11.4%
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.
+9.0%
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.
+9.7%
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.
+7.0%
Revenue +10.8%/yr
FY21 3.2B TWD
FY22 3.7B TWD
FY23 3.8B TWD
FY24 4.3B TWD
FY25 4.8B TWD
Net income +19.5%/yr
FY21 180M TWD
FY22 405M TWD
FY23 386M TWD
FY24 482M TWD
FY25 367M TWD

3289 screens 57% overvalued. Compare with NVIDIA Corporation →

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). "Integrated Service Technology Inc Fair Value". https://www.fairvalue-calculator.com/stock/3289

Peer Group

Semiconductors · 318 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 36 · Bottom 25%
Fair Value upside −57% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 1% · Below median
Net margin (TTM) 9% · Above median
Operating margin (TTM) -7% · Bottom 25%
Revenue growth -4% · Bottom 25%
Dividend yield (TTM) 3.4% · Top 25%
Debt / equity 0.32× · Higher than 75% of peers

Valuation Multiples vs Semiconductors median · lower = cheaper

P/E (TTM) 31.0× · Cheaper than median
P/B 2.73× · Cheaper than median
P/S (TTM) 2.66× · Cheaper than median
EV/EBITDA 13.5× · 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 0 · sector 0
FUTURE 0 · sector 60
PAST 37 · sector 25
HEALTH 84 · sector 97
DIVIDEND 68 · sector 22

VALUE 0: the price sits above our fair-value range.

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 Semiconductors stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
NVIDIA Corporation NVDA $211.80 $96.91 -54%
Taiwan Semiconductor Manufacturing Company TSM $398.37 $207.49 -48%
Broadcom Inc 1AVGO €367.75 €121.25 -67%
Micron Technology, Inc 1MU €784.90 €185.67 -76%
SK hynix Inc 000660 2,082,000 KRW 1,109,311 KRW -47%
Advanced Micro Devices, Inc 1AMD €425.20 €56.33 -87%
Intel Corporation INTC C$68.40 C$9.82 -86%
Texas Instruments Incorporated TXN $311.46 $59.75 -81%
MediaTek Inc 2454 3,740 TWD 1,163 TWD -69%
SK Square Co 402340 1,212,000 KRW 868,000 KRW -28%

Compare Integrated Service Technology Inc 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 Integrated Service Technology Inc (3289) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 60.68 TWD versus a price of 140.50 TWD, about −57% (overvalued).
What is the fair value of 3289?
Our model-based fair value for Integrated Service Technology Inc is 60.68 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 140.50 TWD.
What is the quality score of 3289?
Integrated Service Technology Inc has a Quality Score of 36/100. 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 Integrated Service Technology Inc (3289)?
Integrated Service Technology Inc reported trailing-twelve-month revenue of about 4.8B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 3289?
The net profit margin of Integrated Service Technology Inc is about 8.7%, meaning it keeps roughly 8.7% of revenue as net income. Based on the latest reported figures.
Does Integrated Service Technology Inc pay a dividend?
Integrated Service Technology Inc currently shows a dividend yield of about 2.37% relative to its recent price (as of Jul 23, 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 Integrated Service Technology Inc 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.