EN DE

Rossmax International Ltd (4121) Fair Value & Analysis

Healthcare · TW · Market cap 1.1B TWD

RI Rossmax International Ltd 4121 · TWO
Price13.10 TWD
Fair Value34.75 TWD
Upside+165.3%
Quality57/100
Watch Rossmax International Ltd for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -0.8% net margin
Low debt · generates free cash flow
Trails peers (3/9)
Narrow moat 24/100
Evidence: Medium Range 23.33 TWD – 46.17 TWD Share as image

Fair value as of: Jul 21, 2026

From 11 valuation models · updated 20 days ago

Share price −1.5% over the past month.

A solid business, screening 165% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (23.33 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (23.33 TWD to 46.17 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

34.59 TWD 11.65 TWD Fair Value 34.75 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 11.65 TWD – 34.59 TWD · fair‑value band 23.33 TWD – 46.17 TWD · the 13.10 TWD price screens below the 34.75 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

Rossmax International Ltd (4121) currently trades at 13.10 TWD, while our model-based Fair Value estimate is 34.75 TWD, implying the stock looks roughly 165.3% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Healthcare 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, Rossmax International Ltd generated revenue of 3.8B TWD at a net margin of -0.8%. Revenue grew 1.4% year over year. It earns a return on equity of -3.3%. Net debt stands at 905M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 23.33 TWD (bear case) to 46.17 TWD (bull case); at 13.10 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 share trades about 37% below its 52-week high, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -22% fair-value upside, at 165%, 4121 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 29.71 TWD 35.81 TWD 46.17 TWD 80
Rev-Margin DCF 29.14 TWD 39.84 TWD 53.45 TWD 74
EV/EBITDA 39.42 TWD 50.85 TWD 62.27 TWD 54
All 11 models by family
DCF Models
FCF DCF 29.06 TWD 35.43 TWD 47.26 TWD 38
Owner Earnings 31.92 TWD 39.05 TWD 52.29 TWD 31
5Y Revenue Exit 29.14 TWD 39.23 TWD 54.43 TWD 39
5Y EBITDA Exit 32.26 TWD 44.53 TWD 61.35 TWD 41
10Y Revenue Exit 28.33 TWD 36.46 TWD 45.55 TWD 36
10Y EBITDA Exit 30.67 TWD 39.63 TWD 49.60 TWD 37
Multiples
EV/EBITDA 39.42 TWD 50.85 TWD 62.27 TWD 54
EV/Revenue 31.19 TWD 42.35 TWD 53.51 TWD 43
Asset-Based
NCAV (Graham) 8.52 TWD 11.42 TWD 17.04 TWD 50
Growth DCF
Growth DCF 29.71 TWD 35.81 TWD 46.17 TWD 80
Rev-Margin DCF 29.14 TWD 39.84 TWD 53.45 TWD 74

Widest divergence: Multiples (42.35 TWD) versus Asset-Based (11.42 TWD). Highest evidence: Growth DCF (80).

Notify me when 4121 reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.8B TWD
Revenue growth (YoY) +1.4%
Net margin -0.8%
Return on equity -3.3%
Free cash flow 237M TWD FY2025
Operating margin -2.4%
More key figures
EPS (TTM) -0.3600 TWD
EPS growth (YoY) -63.6%
Net debt 905M TWD FY2023

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 56 · Market factors (momentum, volatility) 41

Profitability 31
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 51
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 97
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

Rossmax International Ltd. develops and supplies healthcare products and solutions. The company offers body fat monitors and scales that are used to measure body fat, body mass index, lean mass, muscle mass, and water ratio along with body weight; blood pressure monitors; sphygmomanometer, a device that measures blood pressure; stethoscope, an acoustic …

Full company description

Rossmax International Ltd. develops and supplies healthcare products and solutions. The company offers body fat monitors and scales that are used to measure body fat, body mass index, lean mass, muscle mass, and water ratio along with body weight; blood pressure monitors; sphygmomanometer, a device that measures blood pressure; stethoscope, an acoustic medical device for auscultation, or listening to the internal sounds of an animal or human body; handheld pulse oximeter monitors to measure the amount of oxygen carried in the body; non-contact telephoto thermometers used to measure human body temperature; and blood glucose monitoring system, a medical device for determining the approximate concentration of glucose in the blood. It also provides nebulizer, a drug delivery device used to administer medication in the form of a mist; suction unit, a machine used to remove mucus and other bodily fluids; aero spacer, a device used to increase the ease of administering aerosolized medication; peak flow meter, a device used to monitor a person's ability to breathe out air; heating pads used for therapy; and anti-decubitus mattresses. In addition, the company operates Rossmax healthstyle app, which allows customers to monitor blood pressure, blood glucose, SpO2, weight, and temperature through a single app. It provides healthcare products in the fields of cardiovascular, diabetes, respiratory, fever, and wound healing diseases, as well as thermometers, scales, and nebulizers for kidshealth. The company also exports its products. It operates in Taiwan, America, Europe, East Asia, South Asia, India, Middle East, Africa, and internationally. Rossmax International Ltd. was founded in 1988 and is based in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Rossmax International Ltd reported revenue of 3.8B TWD in FY2025 versus 3.9B TWD in FY2021, a compound −1.0%/yr. Reported net income was −29.9M TWD in FY2025.

Growth Quality 24/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
3.8B TWD
Latest YoY
−1.3%
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.
−4.4%
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.
+0.6%
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.
+2.4%
Revenue −1.0%/yr
FY21 3.9B TWD
FY22 4.3B TWD
FY23 3.8B TWD
FY24 3.9B TWD
FY25 3.8B TWD
Net income
FY21 111M TWD
FY22 170M TWD
FY23 −6.7M TWD
FY24 −29.3M TWD
FY25 −29.9M TWD

Watch 4121: 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). "Rossmax International Ltd Fair Value". https://www.fairvalue-calculator.com/stock/4121

Peer Group

Medical Devices · 352 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 57 · Above median
Fair Value upside +165% · Top 25%
Return on assets -1% · Below median
Net margin (TTM) -1% · Below median
Operating margin (TTM) -2% · Below median
Revenue growth 1% · Below median
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Medical Devices median · lower = cheaper

P/FCF 0.1× · 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 100 · sector 0
FUTURE 7 · sector 29
PAST 0 · sector 8
HEALTH 93 · sector 97
DIVIDEND 0 · sector 38

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

Stock Price Fair Value vs Fair Value
Abbott Laboratories, ABT $100.68 $74.79 -26%
Stryker Corporation SYK $316.44 $186.28 -41%
Medtronic plc MDT $83.56 $65.57 -22%
Boston Scientific Corporation BSX $43.04 $38.44 -11%
Edwards Lifesciences Corporation EW $85.73 $41.02 -52%
Siemens Healthineers AG SHL €34.59 €33.87 -2%
Shenzhen Mindray Bio-Medical Electronics Co 300760 ¥149.43 ¥147.63 -1%
Shanghai United Imaging Healthcare Co 688271 ¥109.00 ¥43.60 -60%
Demant A/S DEMANT kr 276.60 kr 161.17 -42%
Getinge AB GETIB kr 206.80 kr 192.14 -7%

Compare Rossmax International Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Rossmax International Ltd (4121) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 34.75 TWD versus a price of 13.10 TWD, about +165% (undervalued).
What is the fair value of 4121?
Our model-based fair value for Rossmax International Ltd is 34.75 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 13.10 TWD.
What is the quality score of 4121?
Rossmax International Ltd has a Quality Score of 57/100. 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 Rossmax International Ltd (4121)?
Rossmax International Ltd reported trailing-twelve-month revenue of about 3.8B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 4121?
The net profit margin of Rossmax International Ltd is about -0.8%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Rossmax International Ltd 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.