Honyi International Company (4530) Fair Value & Analysis
Industrials · TW · Market cap 911M TWD
Fair value as of: Jul 21, 2026
From 24 valuation models · updated 20 days ago
Share price −1.7% over the past month.
Below-average quality, and screening another 58% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (14.99 TWD). The favourable scenario is already priced in.
- Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
- A fairly wide model range (7.22 TWD to 14.99 TWD) leaves room in how you read the outcome.
Price vs Fair Value (5 years)
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 0.0026 TWD – 40.10 TWD · fair‑value band 7.22 TWD – 14.99 TWD · the 25.60 TWD price screens above the 10.68 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.
Analysis
Honyi International Company (4530) currently trades at 25.60 TWD, while our model-based Fair Value estimate is 10.68 TWD, implying the stock looks roughly 58.3% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Industrials 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: medium).
Over the trailing twelve months, Honyi International Company generated revenue of 368M TWD at a net margin of 2.4%. Revenue grew 38.5% year over year. It earns a return on equity of 10.5%. The stock trades on a trailing P/E of 20.9. Fundamentals as of Jul 21, 2026
Our scenario range runs from 7.22 TWD (bear case) to 14.99 TWD (bull case); at 25.60 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 26% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -72% fair-value upside, at -58%, 4530 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.
All 24 models by family
Widest divergence: Growth DCF (30.05 TWD) versus Multiples (5.56 TWD). Highest evidence: Growth DCF (80).
Notify me when 4530 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 55 · Market factors (momentum, volatility) 40
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
Honyi International Company Limited, together with its subsidiaries, engages in the metal forging business in Taiwan. It is also involved in wastewater and sewage treatment; wholesale of industrial additives; and construction of environmental protection engineering projects. The company was formerly known as Honyi Precision Industry Co., Ltd.
Full company description
Honyi International Company Limited, together with its subsidiaries, engages in the metal forging business in Taiwan. It is also involved in wastewater and sewage treatment; wholesale of industrial additives; and construction of environmental protection engineering projects. The company was formerly known as Honyi Precision Industry Co., Ltd. and changed its name to Honyi International Company Limited in September 2018. Honyi International Company Limited was founded in 1973 and is headquartered in Taipei, Taiwan.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Honyi International Company reported revenue of 349M TWD in FY2025 versus 160M TWD in FY2021, a compound +21.6%/yr. Reported net income was 9.5M TWD in FY2025.
4530 screens 58% overvalued. Compare with Carpenter Technology Corporation →
Peer Group
Metal Fabrication · 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.
Valuation Multiples vs Metal Fabrication median · lower = cheaper
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: 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.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Metal Fabrication stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Carpenter Technology Corporation CRS | $577.10 | $103.31 | -82% |
| ATI Inc ATI | $186.17 | $36.51 | -80% |
| Mueller Industries, Inc MLI | $59.13 | $60.24 | +2% |
| China International Marine Containers (Group) Co 000039 | ¥7.45 | ¥1.15 | -85% |
| JL Mag Rare-Earth Co 300748 | ¥31.69 | ¥8.74 | -72% |
| Western Superconducting Technologies Co 688122 | ¥56.73 | ¥24.43 | -57% |
| Ningbo Zhenyu Technology Co 300953 | ¥131.65 | ¥44.23 | -66% |
| Anhui Yingliu Electromechanical Co 603308 | ¥48.52 | ¥8.07 | -83% |
| Baoding Technology Co 002552 | ¥43.95 | ¥5.44 | -88% |
| Xiamen Voke Mold & Plastic Engineering Co 301196 | ¥110.08 | ¥42.71 | -61% |
Compare Honyi International Company with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Industrials stocks →
Frequently asked questions
Is Honyi International Company (4530) overvalued or undervalued?
What is the fair value of 4530?
What is the quality score of 4530?
What is the revenue of Honyi International Company (4530)?
What is the net profit margin of 4530?
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.
Track Honyi International Company 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.