Khgears International Limited (4571) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Khgears International Limited stock TWD 151, price TWD 151, upside +0.1%, quality 74 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 62.54 TWD – 274.50 TWD · fair‑value band 106.05 TWD – 211.75 TWD · the 151.00 TWD price screens below the 151.10 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Khgears International in your weekly email
Every Wednesday you see whether Khgears International is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Khgears International Limited, together with its subsidiaries, engages in the research, development, manufacture, and sale of gears and gearboxes in Asia, the United States, and Europe.
Show moreShow less
The company offers mid-mounted motors, industrial robot transmissions, quality control products, power tool gears, electric bicycles, sewing machines, precision reducers, harmonic reducer series, pneumatic tools, automobiles and new energy vehicles, medical devices, yacht outboard motors, fishing gears, and garden tools, as well as bevel gears, cylindrical gears, powder metallurgy gears, and gearboxes.
It serves the power and garden tools, sewing machines, yachts, robotic arms, and electric vehicle industries. Khgears International Limited was incorporated in 2014 and is based in Zhuhai, China.
Stock analysis
Khgears International Limited (4571) currently trades at 151.00 TWD, while our model-based Fair Value estimate is 151.10 TWD, so the stock looks roughly fairly valued today (gap 0.1%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 183.88 TWD per share, and 9 of the 26 models we run sit above the 151.00 TWD price.
Bear case: the Asset-Based group reads lowest at 40.72 TWD, and 17 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 106.05 TWD (bear) to 211.75 TWD (bull), the price of 151.00 TWD sits inside 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 74/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Khgears International Limited reported revenue of 3.1B TWD in FY2025 versus 2.7B TWD in FY2021, a compound +2.9%/yr. Reported net income was 498M TWD in FY2025, compounding +6.1%/yr from FY2021.
Key figures
Market cap 7.9B TWD (≈ $239M) Micro · P/E ratio 16.8 · P/S ratio 2.58 · EPS (TTM) 8.97 TWD · Dividend yield 3.5% · Net margin 15.3% · Return on equity 15.8% · Return on assets (EBIT) 11.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 65 out of 100 (low confidence).
What moves the price
The share trades about 35% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −20% fair-value upside, at 0%, 4571 screens cheaper than that median.
Fair Value models
Bear106.05 TWDFair Value 151.10 TWDBull211.75 TWD
Price 151.00 TWD · Upside +0.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (3.15 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.86/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+0.1%
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.
+7.8%
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.
+8.2%
Start year 2020 (pandemic)
Revenue growth 9 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.
+13.3%
’16
’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. 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.
+13.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.4%
Dividend (yield on the price)3.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.10.4% vs 11.7%, steady
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.16% → 17%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+8.0%
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 +6.3% a year for the price.
Compare Khgears International Limited 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.Tools & Accessories · 128 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score74 · Top 25%
Fair Value upside+0.1% · Above median
Profitability
Return on equity (12 months)15.8% · Top 25%
Return on assets12.4% · Top 25%
Net margin (12 months)15.3% · Top 25%
Operating margin (12 months)15.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)8.1% · Below median
Dividend yield (12 months)3.5% · Top 25%
Valuation Multiplesvs Tools & Accessories median · lower = cheaper
P/E (12 months)16.8× · Cheaper than median
P/B2.49× · Priciest 25%
P/S (12 months)2.58× · Priciest 25%
Price / free cash flow (fiscal year)14.9× · Cheaper than median
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). "Khgears International Limited Fair Value". https://www.fairvalue-calculator.com/stock/4571
Frequently asked questions
Is Khgears International Limited (4571) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 151.10 TWD versus a price of 151.00 TWD, about +0% upside (fairly valued).
What is the fair value of 4571?
Our model-based fair value for Khgears International Limited is 151.10 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 151.00 TWD.
What is the quality score of 4571?
Khgears International Limited has a Quality Score of 74/100. 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 Khgears International Limited (4571)?
Our model-based price target is the fair value of 151.10 TWD (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 106.05 TWD, optimistic scenario 211.75 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Khgears International Limited stock forecast for 2026?
Our models put fair value at 151.10 TWD, about +0% upside versus a price of 151.00 TWD (fairly valued). Cautious scenario 106.05 TWD, optimistic scenario 211.75 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Khgears International Limited (4571)?
Khgears International Limited reported trailing-twelve-month revenue of about 3.0B TWD (latest available figure, as of Nov 8, 2026).
Does Khgears International Limited pay a dividend?
Khgears International Limited currently shows a dividend yield of 3.51% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Khgears International Limited (4571) and when is the ex-dividend date?
Khgears International Limited pays a dividend of 5.30 TWD per share a year, a dividend yield of 3.5%. The last ex-dividend date was Jun 24, 2026. The payout ratio is 59.1% of earnings. Free cash flow covers the dividend 1.91 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Khgears International Limited (4571)?
For today's price to be fair in a discounted-cash-flow model, Khgears International Limited would have to grow free cash flow by +8.0 % per year for five years (discount rate 13.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.2 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 4571 use?
Our models discount Khgears International Limited at 13.2 %: a base by market capitalisation (micro), damped by beta 0.98, 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 Khgears International Limited that is +8.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.2 %) and the same formula as our fair value.
How much growth has Khgears International Limited (4571) delivered so far?
Over the past 5 years revenue at Khgears International Limited grew +8.2 % a year. The price currently implies free-cash-flow growth of +8.0 % per 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 Khgears International Limited (4571) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Khgears International Limited (+8.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Khgears International Limited (4571)?
The free-cash-flow yield on the price is 6.71 %: that much free cash flow Khgears International Limited produces per unit of market value. When it exceeds the discount rate of our models (13.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Khgears International Limited (4571)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Khgears International Limited it is 151.10 TWD per share (as of Nov 8, 2026), against a price of 151.00 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Khgears International Limited stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 4571 trades below its calculated fair value: price 151.00 TWD, fair value 151.10 TWD, a gap of about +0% (fairly valued). 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 4571?
No. The price is what the market pays today (151.00 TWD); the fair value is what the company's own numbers justify (151.10 TWD). For Khgears International Limited the two are 0.1000 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Khgears International Limited worth?
The market values Khgears International Limited at about 7.9B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 151.00 TWD; our models calculate a fair value of 151.10 TWD per share.
What do the bullish and bearish scenarios say about 4571?
Our models span a range for Khgears International Limited: cautious scenario 106.05 TWD, base 151.10 TWD, optimistic 211.75 TWD per share (as of Nov 8, 2026, price 151.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 4571?
Khgears International Limited trades at a price-to-earnings ratio of 16.8 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 151.10 TWD is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings, FY2025 ex one-offs: 16.2. Other multiples: P/B 2.5, P/S 2.6, EV/EBITDA 9.9.
How solid is the balance sheet of Khgears International Limited (4571)?
Balance-sheet figures for Khgears International Limited (as of Nov 8, 2026): return on equity 15.8%. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is 4571 from its 52-week high?
Khgears International Limited trades at 151.00 TWD, about 35% below its 52-week high of 232.00 TWD and 9% above the low of 138.50 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 151.10 TWD is for.
Which stocks are comparable to Khgears International Limited?
From the same area (Industrials) we also value Techtronic Industries Company, Snap-on Incorporated, Stanley Black & Decker, Inc, Lincoln Electric Holdings, 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 Khgears International Limited stock attractive at the current price?
The data as of Nov 8, 2026: price 151.00 TWD, calculated fair value 151.10 TWD (+0%), Quality Score 74/100, from 26 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 4571 calculated?
We run Khgears International Limited through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 151.10 TWD builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Khgears International Limited itself currently trades above fair value. 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 Khgears International Limited (4571)?
The closing price on Nov 9, 2026 was 151.00 TWD. Our model-based fair value is 151.10 TWD, about +0% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Khgears International Limited right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (106.05 TWD to 211.75 TWD) leaves room in how you read the outcome.
Key figures of Khgears International Limited
How large is the market capitalisation of Khgears International Limited (4571)?
The market capitalisation of Khgears International Limited is 7.9B TWD (≈ $239M). 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 Khgears International Limited (4571)?
The price-to-sales ratio of Khgears International Limited is 2.58 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Khgears International Limited (4571)?
Earnings per share at Khgears International Limited are 8.97 TWD (price ÷ EPS = P/E 16.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Khgears International Limited (4571)?
The dividend yield of Khgears International Limited is 3.5% (payout 59.1%). 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 Khgears International Limited (4571)?
The net margin of Khgears International Limited is 15.3% (last twelve months). 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 Khgears International Limited (4571)?
The return on equity (ROE) of Khgears International Limited is 15.8% (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 Khgears International Limited (4571)?
On an EBIT basis the return on assets of Khgears International Limited is 11.7% (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 Khgears International Limited (4571)?
The operating margin of Khgears International Limited is 15.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Khgears International Limited (4571)?
Revenue at Khgears International Limited is growing +8.1% versus a year earlier (3y avg +7.8%). 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 Khgears International Limited (4571)?
Earnings per share at Khgears International Limited are growing −1.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Khgears International Limited (4571) hold?
Khgears International Limited holds more cash than debt, 850M TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Khgears International Limited in the live analysis
One click puts Khgears International Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026