EN DE

Chlitina Holding (4137) Fair Value & Analysis

Consumer Defensive · TW · Market cap 7.8B TWD

CH Chlitina Holding 4137 · TW
Price95.90 TWD
Fair Value149.69 TWD
Upside+56.1%
Quality65/100
Watch Chlitina Holding for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 16.2% net margin
Low debt · generates free cash flow
10.49% dividend yield
Ranks above peers (12/14)
Moderate moat 57/100
Evidence: High Range 112.27 TWD – 187.11 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price −0.8% over the past month.

A solid business, screening 56% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (112.27 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

233.58 TWD 93.90 TWD Fair Value 149.69 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 93.90 TWD – 233.58 TWD · fair‑value band 112.27 TWD – 187.11 TWD · the 95.90 TWD price screens below the 149.69 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Chlitina Holding (4137) currently trades at 95.90 TWD, while our model-based Fair Value estimate is 149.69 TWD, implying the stock looks roughly 56.1% undervalued today. The Quality Score stands at 65/100 (solid quality), in the Consumer Defensive 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, Chlitina Holding generated revenue of 4.0B TWD at a net margin of 16.2%. Revenue grew 15.1% year over year. It earns a return on equity of 11.5%. The balance sheet holds a net cash position of 781M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 112.27 TWD (bear case) to 187.11 TWD (bull case); at 95.90 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 19% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at 56%, 4137 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 116.37 TWD 139.50 TWD 178.99 TWD 80
Residual Income 57.51 TWD 64.41 TWD 93.07 TWD 76
Rev-Margin DCF 97.65 TWD 120.34 TWD 149.14 TWD 74
All 24 models by family
DCF Models
FCF DCF 113.84 TWD 137.73 TWD 182.03 TWD 38
Owner Earnings 118.41 TWD 143.82 TWD 190.93 TWD 31
5Y Revenue Exit 97.65 TWD 118.92 TWD 149.92 TWD 39
5Y EBITDA Exit 133.81 TWD 180.49 TWD 242.33 TWD 41
5Y P/E Exit 128.97 TWD 172.25 TWD 223.83 TWD 38
10Y Revenue Exit 102.21 TWD 121.47 TWD 143.04 TWD 36
10Y EBITDA Exit 125.23 TWD 161.25 TWD 202.42 TWD 37
10Y P/E Exit 122.33 TWD 155.93 TWD 190.53 TWD 35
Earnings-Based
Graham-Dodd 48.47 TWD 82.80 TWD 101.10 TWD 54
EPV 94.61 TWD 102.97 TWD 110.18 TWD 59
Dividend Discount
Gordon GGM 87.83 TWD 109.23 TWD 130.97 TWD 70
DDM Multi-Stage 87.83 TWD 116.56 TWD 150.53 TWD 61
Multiples
P/E Multiple 112.27 TWD 149.69 TWD 187.11 TWD 63
P/S Multiple 56.41 TWD 75.22 TWD 94.02 TWD 58
P/B Multiple 90.88 TWD 121.18 TWD 151.47 TWD 55
EV/EBIT 155.64 TWD 193.63 TWD 231.62 TWD 53
EV/EBITDA 163.09 TWD 203.57 TWD 244.05 TWD 54
EV/Revenue 91.02 TWD 112.17 TWD 133.33 TWD 43
Asset-Based
NCAV (Graham) 31.98 TWD 42.86 TWD 63.97 TWD 50
Growth DCF
Growth DCF 116.37 TWD 139.50 TWD 178.99 TWD 80
Rev-Margin DCF 97.65 TWD 120.34 TWD 149.14 TWD 74
Economic Profit
Residual Income 57.51 TWD 64.41 TWD 93.07 TWD 76
ROIC Compounder 95.50 TWD 105.19 TWD 115.20 TWD 72
Growth Earnings
Growth-Adj P/E 79.27 TWD 113.25 TWD 147.22 TWD 68

Widest divergence: DCF Models (143.82 TWD) versus Asset-Based (42.86 TWD). Highest evidence: Growth DCF (80).

Notify me when 4137 reaches fair value

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

Key figures & financial health

Revenue (TTM) 4.0B TWD
Revenue growth (YoY) +15.1%
Net margin 16.2%
Return on equity 11.5%
Free cash flow 618M TWD FY2025
P/E ratio 13.9
More key figures
Operating margin 15.5%
EPS (TTM) 6.80 TWD
Dividend yield 10.5%
EPS growth (YoY) +100%
Net cash 781M TWD FY2025

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

Quality Score breakdown

Overall quality 65/100

Of which business quality 64 · Market factors (momentum, volatility) 44

Profitability 49
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 80
Disciplined investing over empire-building
Low Volatility 89
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 86
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

Chlitina Holding Limited, an investment holding company, engages in the research, development, manufacture, and sale of beauty and skin care products in Taiwan and internationally.

Full company description

Chlitina Holding Limited, an investment holding company, engages in the research, development, manufacture, and sale of beauty and skin care products in Taiwan and internationally. The company offers skin care products for basic maintenance, serum, acne, dehydration, dull spots, wrinkles, and repairs; and makeup remover cleansing, moisturizer, lotion, cleanser, and essential oils products under the Chlitina brand. It also provides enterprise management consulting services; medical cosmetology services; and cosmetology training services, as well as operates as a dealer of health food and daily necessities products, skincare and supplementary health care products, and general practice and foods. In addition, the company engages in the cosmetic retail and manicure; investing and researching; investing and trading of skincare product; and importing trade goods business. It sells its products online, as well as operates franchised channels. Chlitina Holding Limited was founded in 1989 and is based in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Chlitina Holding reported revenue of 3.9B TWD in FY2025 versus 5.3B TWD in FY2021, a compound −7.4%/yr. Reported net income was 588M TWD in FY2025, compounding −18.8%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
3.9B TWD
Latest YoY
−4.6%
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.
−1.6%
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.
−0.9%
Avg. growth/yr (15Y) 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.
+6.1%
Revenue −7.4%/yr
FY21 5.3B TWD
FY22 4.1B TWD
FY23 4.5B TWD
FY24 4.1B TWD
FY25 3.9B TWD
Net income −18.8%/yr
FY21 1.4B TWD
FY22 690M TWD
FY23 1.0B TWD
FY24 473M TWD
FY25 588M TWD
Character of growth · EPS growth decomposed (2014-2025) −2.8 % p.a.
Revenue per share +1.4 pp

of which total revenue +1.6 pp · buybacks/dilution −0.2 pp

EBIT margin −4.4 pp
Tax rate −1.2 pp
Residual (interest, one-offs) +1.4 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 4137: 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). "Chlitina Holding Fair Value". https://www.fairvalue-calculator.com/stock/4137

Peer Group

Household & Personal Products · 244 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 65 · Above median
Fair Value upside +56% · Top 25%
Return on equity (TTM) 11% · Above median
Return on assets 5% · Above median
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 16% · Top 25%
Revenue growth 15% · Top 25%
Dividend yield (TTM) 10.5% · Top 25%
Debt / equity 0.06× · Higher than median

Valuation Multiples vs Household & Personal Products median · lower = cheaper

P/E (TTM) 13.9× · Cheaper than median
P/B 1.48× · Cheaper than median
P/S (TTM) 1.95× · Pricier than median
P/FCF 0.4× · Cheaper than median
EV/EBITDA 4.7× · 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 28
FUTURE 76 · sector 4
PAST 46 · sector 26
HEALTH 97 · sector 98
DIVIDEND 100 · sector 50

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 Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $146.80 $108.16 -26%
Unilever PLC ULN 1,080 MXN 1,273 MXN +18%
Hindustan Unilever Limited HINDUNILVR ₹2,144 ₹1,000 -53%
Essity AB ESSITYA kr 279.00 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹1,088 ₹367.64 -66%
Marico Limited MARICO ₹846.75 ₹233.05 -72%
APR Co 278470 375,000 KRW 151,222 KRW -60%
Dabur India Limited DABUR ₹429.45 ₹181.60 -58%
Kimberly-Clark de México, S. A. B. de C. V., KIMBERA 38.07 MXN 50.09 MXN +32%
PT Unilever Indonesia Tbk UNVR 1,730 IDR 1,934 IDR +12%

Compare Chlitina Holding with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Chlitina Holding (4137) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 149.69 TWD versus a price of 95.90 TWD, about +56% (undervalued).
What is the fair value of 4137?
Our model-based fair value for Chlitina Holding is 149.69 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 95.90 TWD.
What is the quality score of 4137?
Chlitina Holding has a Quality Score of 65/100. 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 Chlitina Holding (4137)?
Chlitina Holding reported trailing-twelve-month revenue of about 4.0B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 4137?
The net profit margin of Chlitina Holding is about 16.2%, meaning it keeps roughly 16.2% of revenue as net income. Based on the latest reported figures.
Does Chlitina Holding pay a dividend?
Chlitina Holding currently shows a dividend yield of about 10.49% 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 Chlitina Holding 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.