EN DE

Roo Hsing Co (4414) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 2.4B TWD

RH Roo Hsing Co 4414 · TW
Price8.28 TWD
Fair Value12.97 TWD
Upside+56.6%
Quality39/100
Watch Roo Hsing Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -1.1% net margin
Low debt · generates free cash flow
Mixed vs. peers (4/10)
Narrow moat 17/100
Evidence: High Range 9.73 TWD – 16.21 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from 14.17 TWD to 12.97 TWD (−8.5%) since Jul 9, 2026. Share price −5.2% over the past month.

Below-average quality, screening 57% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (39/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (9.73 TWD). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

44.41 TWD 7.64 TWD Fair Value 12.97 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 7.64 TWD – 44.41 TWD · fair‑value band 9.73 TWD – 16.21 TWD · the 8.28 TWD price screens below the 12.97 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

Roo Hsing Co (4414) currently trades at 8.28 TWD, while our model-based Fair Value estimate is 12.97 TWD, implying the stock looks roughly 56.6% undervalued today. The Quality Score stands at 39/100 (below-average quality), in the Consumer Cyclical 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, Roo Hsing Co generated revenue of 14.1B TWD at a net margin of -1.1%. Revenue grew 0.4% year over year. It earns a return on equity of -3.4%. Net debt stands at 3.9B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 9.73 TWD (bear case) to 16.21 TWD (bull case); at 8.28 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 41% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 1% fair-value upside, at 57%, 4414 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 20.70 TWD 32.89 TWD 51.53 TWD 80
Residual Income 10.89 TWD 10.65 TWD 9.32 TWD 76
Rev-Margin DCF 17.93 TWD 28.94 TWD 42.37 TWD 74
All 26 models by family
DCF Models
FCF DCF 20.65 TWD 33.48 TWD 53.54 TWD 38
Owner Earnings 0.5300 TWD 0.5400 TWD 0.5500 TWD 31
5Y Revenue Exit 17.93 TWD 29.00 TWD 43.46 TWD 39
5Y EBITDA Exit 26.07 TWD 44.96 TWD 67.85 TWD 41
5Y P/E Exit 13.25 TWD 19.81 TWD 26.81 TWD 38
10Y Revenue Exit 18.21 TWD 28.65 TWD 43.43 TWD 36
10Y EBITDA Exit 23.89 TWD 39.76 TWD 62.46 TWD 37
10Y P/E Exit 15.74 TWD 22.24 TWD 30.45 TWD 35
Earnings-Based
Graham-Dodd 4.01 TWD 15.43 TWD 20.92 TWD 54
Lynch FV 3.77 TWD 5.39 TWD 7.00 TWD 50
PEG = 1.0 3.77 TWD 5.39 TWD 7.00 TWD 46
EPV 14.87 TWD 17.14 TWD 19.09 TWD 59
Dividend Discount
Gordon GGM 0.8800 TWD 1.76 TWD 2.67 TWD 70
DDM Multi-Stage 0.8800 TWD 1.52 TWD 1.86 TWD 61
Multiples
P/E Multiple 9.73 TWD 12.97 TWD 16.21 TWD 63
P/S Multiple 7.51 TWD 10.02 TWD 12.52 TWD 58
P/B Multiple 7.51 TWD 10.02 TWD 12.52 TWD 55
EV/EBIT 25.00 TWD 33.17 TWD 41.33 TWD 53
EV/EBITDA 32.02 TWD 42.52 TWD 53.02 TWD 54
EV/Revenue 17.02 TWD 24.10 TWD 31.17 TWD 43
Asset-Based
NCAV (Graham) 7.45 TWD 9.99 TWD 14.91 TWD 50
Growth DCF
Growth DCF 20.70 TWD 32.89 TWD 51.53 TWD 80
Rev-Margin DCF 17.93 TWD 28.94 TWD 42.37 TWD 74
Economic Profit
Residual Income 10.89 TWD 10.65 TWD 9.32 TWD 76
ROIC Compounder 14.87 TWD 18.90 TWD 24.48 TWD 72
Growth Earnings
Growth-Adj P/E 7.01 TWD 10.01 TWD 13.02 TWD 68

Widest divergence: Growth DCF (28.94 TWD) versus Dividend Discount (1.52 TWD). Highest evidence: Growth DCF (80).

Notify me when 4414 reaches fair value

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

Key figures & financial health

Revenue (TTM) 14.1B TWD
Revenue growth (YoY) +0.4%
Net margin -1.1%
Return on equity -3.4%
Free cash flow 506M TWD FY2025
P/E ratio 12.6
More key figures
Operating margin -2.4%
EPS (TTM) 0.6700 TWD
EPS growth (YoY) -3.4%
Net debt 3.9B TWD FY2025

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

Quality Score breakdown

Overall quality 39/100

Of which business quality 40 · Market factors (momentum, volatility) 31

Profitability 37
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 21
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

Roo Hsing Co., Ltd engages in the manufacturing, processing, trading, and import and export of knitting, woven, cotton, wool, leather, and other garments in Taiwan. The company processes, trades, imports, and exports ready-made garment accessories. It acts as an agent for domestic and foreign companies for bids, quotes, procurement, and distribution.

Full company description

Roo Hsing Co., Ltd engages in the manufacturing, processing, trading, and import and export of knitting, woven, cotton, wool, leather, and other garments in Taiwan. The company processes, trades, imports, and exports ready-made garment accessories. It acts as an agent for domestic and foreign companies for bids, quotes, procurement, and distribution. In addition, the company offers trousers, skirts, pants, shorts, woven jackets, knitted pyjamas, and shirts; and management consultancy service. Further, it engages in luggage manufacture; general investment; wholesale of electronic materials; funeral site development, lease, and sale; and real estate development. The company was formerly known as Roo Hsing Garment Co., Ltd. and changed its name to Roo Hsing Co., Ltd. in June 2008. Roo Hsing Co., Ltd. was incorporated in 1977 and is based in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Roo Hsing Co reported revenue of 14.1B TWD in FY2025 versus 16.5B TWD in FY2021, a compound −3.9%/yr. Reported net income was 170M TWD in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
14.1B TWD
Latest YoY
−5.4%
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.
−6.6%
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.
−3.8%
Avg. growth/yr (23Y) 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.
+6.7%
Revenue −3.9%/yr
FY21 16.5B TWD
FY22 17.3B TWD
FY23 13.5B TWD
FY24 14.9B TWD
FY25 14.1B TWD
Net income
FY21 −1.9B TWD
FY22 −4.4B TWD
FY23 −549M TWD
FY24 75.0M TWD
FY25 170M TWD

Watch 4414: 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). "Roo Hsing Co Fair Value". https://www.fairvalue-calculator.com/stock/4414

Peer Group

Apparel Manufacturing · 212 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 39 · Bottom 25%
Fair Value upside +57% · Top 25%
Return on assets 1% · Below median
Net margin (TTM) -1% · Bottom 25%
Operating margin (TTM) -2% · Below median
Revenue growth 0% · Below median
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Apparel Manufacturing median · lower = cheaper

P/E (TTM) 12.6× · Cheaper than median
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 32
FUTURE 2 · sector 4
PAST 0 · sector 21
HEALTH 98 · sector 98
DIVIDEND 0 · sector 49

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

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 163.45 kr 165.47 +1%
Ralph Lauren Corporation RL $374.08 $224.21 -40%
Moncler S.p.A MONC €52.08 €50.69 -3%
LPP SA LPP 19,380 PLN 17,754 PLN -8%
Bosideng International Holdings 3998 HK$4.88 HK$5.92 +21%
Youngor Fashion Co 600177 ¥7.57 ¥5.59 -26%
Page Industries Limited PAGEIND ₹39,900 ₹12,395 -69%
Hla Group 600398 ¥6.05 ¥9.92 +64%
Eclat Textile Co 1476 333.50 TWD 357.81 TWD +7%
Youngone Corporation 111770 87,600 KRW 196,629 KRW +124%

Compare Roo Hsing Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Roo Hsing Co (4414) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 12.97 TWD versus a price of 8.28 TWD, about +57% (undervalued).
What is the fair value of 4414?
Our model-based fair value for Roo Hsing Co is 12.97 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 8.28 TWD.
What is the quality score of 4414?
Roo Hsing Co has a Quality Score of 39/100. 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 Roo Hsing Co (4414)?
Roo Hsing Co reported trailing-twelve-month revenue of about 14.1B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 4414?
The net profit margin of Roo Hsing Co is about -1.1%, 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 Roo Hsing Co 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.