EN DE

Innolux Corporation (3481) Fair Value & Analysis

Technology · TW · Market cap 420B TWD

IC Innolux Corporation 3481 · TW
Price47.55 TWD
Fair Value81.56 TWD
Upside+71.5%
Quality60/100
Watch Innolux Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.4% net margin
Low debt · generates free cash flow
1.75% dividend yield
Ranks above peers (8/13)
Narrow moat 26/100
Evidence: High Range 53.73 TWD – 101.95 TWD Share as image

Fair value as of: Jul 19, 2026

From 22 valuation models · updated 19 days ago

Fair value updated Jul 19, 2026, revised from 80.88 TWD to 81.56 TWD (+0.8%) since Jul 9, 2026. Share price −27.1% over the past month.

A solid business, screening 72% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (53.73 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (53.73 TWD to 101.95 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

70.90 TWD 8.95 TWD Fair Value 81.56 TWD Jan 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range 8.95 TWD – 70.90 TWD · fair‑value band 53.73 TWD – 101.95 TWD · the 47.55 TWD price screens below the 81.56 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Innolux Corporation (3481) currently trades at 47.55 TWD, while our model-based Fair Value estimate is 81.56 TWD, implying the stock looks roughly 71.5% undervalued today. We read business quality at 60/100 (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: high), always confirm before acting.

Over the trailing twelve months, Innolux Corporation generated revenue of 237B TWD at a net margin of 0.4%. Revenue grew 19.2% year over year. It earns a return on equity of 0.6%. Net debt stands at 2.3B TWD. Fundamentals as of Jul 19, 2026

Our scenario range runs from 53.73 TWD (bear case) to 101.95 TWD (bull case); at 47.55 TWD, the current price sits below 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 21% below its 52-week high and 332% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -73% fair-value upside, at 72%, 3481 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 BearBaseBull Evidence
Highest evidence
Growth DCF 110.36 TWD 144.79 TWD 194.07 TWD 80
Residual Income 126.40 TWD 117.20 TWD 80.15 TWD 76
Rev-Margin DCF 95.66 TWD 128.88 TWD 164.33 TWD 74
All 22 models by family
DCF Models
FCF DCF 107.61 TWD 144.12 TWD 198.50 TWD 38
Owner Earnings 199.57 TWD 278.71 TWD 396.59 TWD 31
5Y Revenue Exit 95.66 TWD 127.95 TWD 167.35 TWD 39
5Y EBITDA Exit 175.61 TWD 269.38 TWD 374.30 TWD 41
5Y P/E Exit 58.40 TWD 62.03 TWD 65.18 TWD 38
10Y Revenue Exit 97.34 TWD 127.41 TWD 163.86 TWD 36
10Y EBITDA Exit 150.30 TWD 224.94 TWD 317.38 TWD 37
10Y P/E Exit 75.52 TWD 81.96 TWD 88.07 TWD 35
Earnings-Based
Graham-Dodd 1.41 TWD 3.22 TWD 4.09 TWD 54
PEG = 1.0 0.5370 TWD 0.7384 TWD 1.01 TWD 46
Dividend Discount
Gordon GGM 48.47 TWD 81.56 TWD 122.04 TWD 70
DDM Multi-Stage 48.47 TWD 72.16 TWD 99.75 TWD 61
Multiples
P/E Multiple 3.16 TWD 4.23 TWD 5.24 TWD 63
P/S Multiple 2.69 TWD 3.56 TWD 4.50 TWD 58
P/B Multiple 2.69 TWD 3.56 TWD 4.50 TWD 55
EV/EBITDA 238.64 TWD 308.52 TWD 378.40 TWD 54
EV/Revenue 93.24 TWD 120.70 TWD 148.22 TWD 43
Asset-Based
NCAV (Graham) 93.11 TWD 124.72 TWD 186.14 TWD 50
Growth DCF
Growth DCF 110.36 TWD 144.79 TWD 194.07 TWD 80
Rev-Margin DCF 95.66 TWD 128.88 TWD 164.33 TWD 74
Economic Profit
Residual Income 126.40 TWD 117.20 TWD 80.15 TWD 76
Growth Earnings
Growth-Adj P/E 2.35 TWD 3.36 TWD 4.36 TWD 68

Widest divergence: Growth DCF (128.88 TWD) versus Earnings-Based (0.7384 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 237B TWD
Revenue growth (YoY) +19.2%
Net margin 0.4%
Return on equity 0.6%
Free cash flow 8.4B TWD FY2025
P/E ratio 1,753.3
More key figures
Operating margin 2.3%
EPS (TTM) 0.0300 TWD
Dividend yield 1.8%
EPS growth (YoY) +66.7%
Net debt 2.3B TWD FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 57 · Market factors (momentum, volatility) 71

Profitability 19
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 18
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 80
Distance to the 52-week high (market factor)
Net Issuance 100
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

Innolux Corporation, together with its subsidiaries, engages in the research, design, development, of display panels and related diversified cross-domain applications in Taiwan, Hong Kong, the United States, Europe, Japan, China, and internationally.

Full company description

Innolux Corporation, together with its subsidiaries, engages in the research, design, development, of display panels and related diversified cross-domain applications in Taiwan, Hong Kong, the United States, Europe, Japan, China, and internationally. It provides -LCD TV, monitor, commercial display, smart medical display, notebook, industrial display, mobile phone, tablet, consumer electronics, automotive display, manufacturing solutions, healthcare solutions, and AI solutions. The company also offers display and non-display technologies, as well as quality management and global service. The company was formerly known as Chimei Innolux Corporation and changed its name to Innolux Corporation in December 2012. Innolux Corporation was incorporated in 2003 and is headquartered in Miaoli, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Innolux Corporation reported revenue of 227B TWD in FY2025 versus 350B TWD in FY2021, a compound −10.3%/yr. Reported net income was 250M TWD in FY2025, compounding −74.3%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
227B TWD
Latest YoY
+4.7%
Avg. growth/yr (3Y)
+0.4%
Avg. growth/yr (5Y)
−3.4%
Avg. growth/yr (21Y)
+20.8%
Revenue −10.3%/yr
FY21 350B TWD
FY22 224B TWD
FY23 212B TWD
FY24 217B TWD
FY25 227B TWD
Net income −74.3%/yr
FY21 57.5B TWD
FY22 −27.9B TWD
FY23 −18.6B TWD
FY24 6.5B TWD
FY25 250M TWD

Watch 3481: 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). "Innolux Corporation Fair Value". https://www.fairvalue-calculator.com/stock/3481

Peer Group

Electronic Components · 626 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 60 · Top 25%
Fair Value upside +72% · Top 25%
Return on equity (TTM) 1% · Below median
Return on assets -0% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth 19% · Above median
Dividend yield (TTM) 1.8% · Above median
Debt / equity 0.08× · Lower than median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/B 0.06× · Cheaper than 75% of peers
P/S (TTM) 0.06× · Cheaper than 75% of peers
P/FCF 1.6× · Cheaper than median
PEG 2.00× · Pricier 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 100 · sector 0
FUTURE 96 · sector 32
PAST 2 · sector 24
HEALTH 96 · sector 95
DIVIDEND 35 · sector 24

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 19, 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 Innolux Corporation 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 Innolux Corporation (3481) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 81.56 TWD versus a price of 47.55 TWD, about +72% (undervalued).
What is the fair value of 3481?
Our model-based fair value for Innolux Corporation is 81.56 TWD (as of Jul 19, 2026), built from audited fundamentals. The current price is 47.55 TWD.
What is the quality score of 3481?
Innolux Corporation has a Quality Score of 60/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Innolux Corporation (3481)?
Innolux Corporation reported trailing-twelve-month revenue of about 237B TWD (latest available figure, as of Jul 19, 2026).
What is the net profit margin of 3481?
The net profit margin of Innolux Corporation is about 0.4%, meaning it keeps roughly 0.4% of revenue as net income. Based on the latest reported figures.
Does Innolux Corporation pay a dividend?
Innolux Corporation currently shows a dividend yield of about 1.75% relative to its recent price (as of Jul 19, 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 Innolux Corporation 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.