Fine Blanking & Tool Co Ltd (4535) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Fine Blanking & Tool Co Ltd TWD 38.77, price TWD 26.80, upside +44.7%, quality 69 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Fine Blanking & Tool Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Fine Blanking & Tool Co., Ltd manufactures and trades automobiles, motorcycle parts, and various molds in Taiwan. Its primary products include precision stamping products, motorcycles and bicycles disc brakes, car seat recliners, car hand brake parts, car safety shackles, and automobile and motorcycle seats.
Show more
Fine Blanking & Tool Co., Ltd manufactures and trades automobiles, motorcycle parts, and various molds in Taiwan. Its primary products include precision stamping products, motorcycles and bicycles disc brakes, car seat recliners, car hand brake parts, car safety shackles, and automobile and motorcycle seats. It also provides tubes, seat belt reels, tongues, recliner, tappet and shims, frames for airbag, hand brakes, blanking gears, seat assy, sectors and latches, side stand, seat assembly, foot support and rest, saddles, handle bar, and clamps, triple clamps, one way, brake discs and ABS phonic wheels, slope plates, bicycle parts, and engine gears and other high precision metal components. In addition, the company offers clutch and gas brake pedal, RAEV, push and pull mechanism, steering assembly, and rack and pinion. Blanking & Tool Co., Ltd was founded in 1977 and is based in Changhua, Taiwan.
Stock analysis
Fine Blanking & Tool Co Ltd (4535) currently trades at 26.80 TWD, while our model-based Fair Value estimate is 38.77 TWD, implying the stock looks roughly 30.9% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 57.73 TWD per share, and 16 of the 24 models we run sit above the 26.80 TWD price.
Bear case: the Earnings-Based group reads lowest at 10.77 TWD, and 8 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 30.83 TWD (bear) to 48.46 TWD (bull), the price of 26.80 TWD sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 69/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Fine Blanking & Tool Co Ltd reported revenue of 2.5B TWD in FY2025 versus 2.8B TWD in FY2021, a compound −2.3%/yr. Reported net income was 98.1M TWD in FY2025, compounding −14.2%/yr from FY2021.
Key figures
Market cap 2.0B TWD (≈ $63.8M) · P/E ratio 20.6 · P/S ratio 0.80 · EPS (TTM) 1.30 TWD · Dividend yield 3.0% · Net margin 3.9% · Return on equity 6.1% · Return on assets (EBIT) 10.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −19% fair-value upside, at 45%, 4535 screens cheaper than that median.
Fair Value models
Bear 30.83 TWDFair Value 38.77 TWDBull 48.46 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.3671 TWD per share) are deliberately not added.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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−13.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−7.1%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.6%
Start year 2020 (pandemic)
Revenue growth 8 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−2.8%
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+13.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.5%
Dividend (yield on the price)3.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.8% → 11%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−28.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −29.3% a year for the price.
Compare Fine Blanking & Tool Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Auto Parts · 692 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside+45% · Top 25%
Profitability
Return on equity (TTM)6% · Below median
Return on assets5% · Above median
Net margin (TTM)3% · Below median
Operating margin (TTM)9% · Above median
Growth and dividend
Revenue growth−8% · Bottom 25%
Dividend yield (TTM)3.0% · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
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). "Fine Blanking & Tool Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/4535
Frequently asked questions
Is Fine Blanking & Tool Co Ltd (4535) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 38.77 TWD versus a price of 26.80 TWD, about +45% upside (undervalued).
What is the fair value of 4535?
Our model-based fair value for Fine Blanking & Tool Co Ltd is 38.77 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 26.80 TWD.
What is the quality score of 4535?
Fine Blanking & Tool Co Ltd has a Quality Score of 69/100. 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 price target for Fine Blanking & Tool Co Ltd (4535)?
Our model-based price target is the fair value of 38.77 TWD (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 30.83 TWD, optimistic scenario 48.46 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Fine Blanking & Tool Co Ltd stock forecast for 2026?
Our models put fair value at 38.77 TWD, about +45% upside versus a price of 26.80 TWD (undervalued). Cautious scenario 30.83 TWD, optimistic scenario 48.46 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Fine Blanking & Tool Co Ltd (4535)?
Fine Blanking & Tool Co Ltd reported trailing-twelve-month revenue of about 2.5B TWD (latest available figure, as of Sep 24, 2026).
Does Fine Blanking & Tool Co Ltd pay a dividend?
Fine Blanking & Tool Co Ltd currently shows a dividend yield of about 2.99% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Fine Blanking & Tool Co Ltd (4535)?
For today's price to be fair in a discounted-cash-flow model, Fine Blanking & Tool Co Ltd would have to grow free cash flow by -28.2 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 4535 use?
Our models discount Fine Blanking & Tool Co Ltd at 11.8 %: a base by market capitalisation (micro), damped by beta 0.06, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Fine Blanking & Tool Co Ltd that is -28.2 % per year a year over ten years, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Fine Blanking & Tool Co Ltd (4535) delivered so far?
Over the past 5 years revenue at Fine Blanking & Tool Co Ltd grew +3.6 % a year. The price currently implies -28.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Fine Blanking & Tool Co Ltd (4535) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Fine Blanking & Tool Co Ltd (-28.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Fine Blanking & Tool Co Ltd (4535)?
The free-cash-flow yield on the price is 18.42 %: that much free cash flow Fine Blanking & Tool Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Fine Blanking & Tool Co Ltd (4535)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Fine Blanking & Tool Co Ltd it is 38.77 TWD per share (as of Sep 24, 2026), against a price of 26.80 TWD. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Fine Blanking & Tool Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 4535 trades below its calculated fair value: price 26.80 TWD, fair value 38.77 TWD, a gap of about +45% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 4535?
No. The price is what the market pays today (26.80 TWD); the fair value is what the company's own numbers justify (38.77 TWD). For Fine Blanking & Tool Co Ltd the two are 11.97 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Fine Blanking & Tool Co Ltd worth?
The market values Fine Blanking & Tool Co Ltd at about 2.0B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 26.80 TWD; our models calculate a fair value of 38.77 TWD per share.
What do the bullish and bearish scenarios say about 4535?
Our models span a range for Fine Blanking & Tool Co Ltd: cautious scenario 30.83 TWD, base 38.77 TWD, optimistic 48.46 TWD per share (as of Sep 24, 2026, price 26.80 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 4535?
Fine Blanking & Tool Co Ltd trades at a price-to-earnings ratio of 20.6 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 38.77 TWD is built from several models across several years. Other multiples: P/B 0.8, P/S 0.8, EV/EBITDA 2.4.
How solid is the balance sheet of Fine Blanking & Tool Co Ltd (4535)?
Balance-sheet figures for Fine Blanking & Tool Co Ltd (as of Sep 24, 2026): return on equity 6.1%. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 4535 from its 52-week high?
Fine Blanking & Tool Co Ltd trades at 26.80 TWD, about 11% below its 52-week high of 30.25 TWD and 2% above the low of 26.26 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 38.77 TWD is for.
Which stocks are comparable to Fine Blanking & Tool Co Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Fine Blanking & Tool Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 26.80 TWD, calculated fair value 38.77 TWD (+45%), Quality Score 69/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 4535 calculated?
We run Fine Blanking & Tool Co Ltd through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 38.77 TWD, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0 % above its aggregate fair value. Fine Blanking & Tool Co Ltd currently trades 45 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Fine Blanking & Tool Co Ltd (4535)?
The closing price on Sep 24, 2026 was 26.80 TWD. Our model-based fair value is 38.77 TWD, about +45% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Fine Blanking & Tool Co Ltd right now?
The price is below even our cautious bear case (30.83 TWD). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Fine Blanking & Tool Co Ltd
How large is the market capitalisation of Fine Blanking & Tool Co Ltd (4535)?
The market capitalisation of Fine Blanking & Tool Co Ltd is 2.0B TWD (≈ $63.8M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Fine Blanking & Tool Co Ltd (4535)?
The price-to-sales ratio of Fine Blanking & Tool Co Ltd is 0.80 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Fine Blanking & Tool Co Ltd (4535)?
Earnings per share at Fine Blanking & Tool Co Ltd are 1.30 TWD (price ÷ EPS = P/E 20.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Fine Blanking & Tool Co Ltd (4535)?
The dividend yield of Fine Blanking & Tool Co Ltd is 3.0% (payout 61.5%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Fine Blanking & Tool Co Ltd (4535)?
The net margin of Fine Blanking & Tool Co Ltd is 3.9% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Fine Blanking & Tool Co Ltd (4535)?
The return on equity (ROE) of Fine Blanking & Tool Co Ltd is 6.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Fine Blanking & Tool Co Ltd (4535)?
On an EBIT basis the return on assets of Fine Blanking & Tool Co Ltd is 10.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Fine Blanking & Tool Co Ltd (4535)?
The operating margin of Fine Blanking & Tool Co Ltd is 8.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Fine Blanking & Tool Co Ltd (4535)?
Revenue at Fine Blanking & Tool Co Ltd is growing −7.5% versus a year earlier (3y avg −7.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Fine Blanking & Tool Co Ltd (4535)?
Earnings per share at Fine Blanking & Tool Co Ltd are growing −49.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Fine Blanking & Tool Co Ltd (4535) hold?
Fine Blanking & Tool Co Ltd holds more cash than debt, 976M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Fine Blanking & Tool Co Ltd in the live analysis
One click puts Fine Blanking & Tool Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
