EN DE

Sunmax Biotechnology Co (4728) Fair Value & Analysis

Healthcare · TW · Market cap 20.4B TWD

SB Sunmax Biotechnology Co 4728 · TWO
Price389.00 TWD
Fair Value293.16 TWD
Upside-24.6%
Quality87/100
Watch Sunmax Biotechnology Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 35.6% net margin
Low debt · generates free cash flow
3.21% dividend yield
Ranks above peers (10/14)
Wide moat 91/100
Evidence: High Range 219.87 TWD – 402.66 TWD Share as image

Fair value as of: Jul 23, 2026

From 26 valuation models · updated 17 days ago

Share price +0.6% over the past month.

A strong business, but screening 25% overvalued on our models.

What matters now

  • A high-quality business (quality 87/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • A fairly wide model range (219.87 TWD to 402.66 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

466.01 TWD 53.96 TWD Fair Value 293.16 TWD Feb 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 53.96 TWD – 466.01 TWD · fair‑value band 219.87 TWD – 402.66 TWD · the 389.00 TWD price screens above the 293.16 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

Sunmax Biotechnology Co (4728) currently trades at 389.00 TWD, while our model-based Fair Value estimate is 293.16 TWD, implying the stock looks roughly 24.6% overvalued today. The Quality Score stands at 87/100 (high quality), in the Healthcare 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: high).

Over the trailing twelve months, Sunmax Biotechnology Co generated revenue of 2.0B TWD at a net margin of 35.6%. Revenue grew 1.9% year over year. It earns a return on equity of 63.1%. The balance sheet holds a net cash position of 681M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 219.87 TWD (bear case) to 402.66 TWD (bull case); at 389.00 TWD, the current price sits within 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 11% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -43% fair-value upside, at -25%, 4728 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 BearBaseBull Evidence
Highest evidence
Growth DCF 233.27 TWD 422.67 TWD 805.50 TWD 80
Residual Income 79.42 TWD 93.24 TWD 402.66 TWD 76
Rev-Margin DCF 141.25 TWD 245.97 TWD 442.69 TWD 74
All 26 models by family
DCF Models
FCF DCF 247.18 TWD 381.45 TWD 809.02 TWD 38
Owner Earnings 232.04 TWD 511.37 TWD 1,098 TWD 31
5Y Revenue Exit 140.37 TWD 216.41 TWD 374.15 TWD 39
5Y EBITDA Exit 237.41 TWD 412.63 TWD 756.35 TWD 41
5Y P/E Exit 243.21 TWD 527.42 TWD 914.78 TWD 38
10Y Revenue Exit 170.10 TWD 318.35 TWD 400.25 TWD 36
10Y EBITDA Exit 244.45 TWD 527.30 TWD 1,020 TWD 37
10Y P/E Exit 248.68 TWD 539.79 TWD 1,018 TWD 35
Earnings-Based
Graham-Dodd 90.61 TWD 631.93 TWD 886.81 TWD 54
Lynch FV 238.98 TWD 341.40 TWD 443.82 TWD 50
PEG = 1.0 238.98 TWD 341.40 TWD 443.82 TWD 46
EPV 138.03 TWD 158.86 TWD 177.08 TWD 59
Dividend Discount
Gordon GGM 106.51 TWD 221.45 TWD 351.31 TWD 70
DDM Multi-Stage 106.51 TWD 186.74 TWD 232.42 TWD 61
Multiples
P/E Multiple 219.87 TWD 293.16 TWD 366.45 TWD 63
P/S Multiple 97.66 TWD 130.21 TWD 162.76 TWD 58
P/B Multiple 100.25 TWD 133.67 TWD 167.08 TWD 55
EV/EBIT 246.77 TWD 324.68 TWD 402.58 TWD 53
EV/EBITDA 225.26 TWD 295.99 TWD 366.72 TWD 54
EV/Revenue 91.19 TWD 124.67 TWD 158.16 TWD 43
Asset-Based
NCAV (Graham) 14.85 TWD 19.90 TWD 29.70 TWD 50
Growth DCF
Growth DCF 233.27 TWD 422.67 TWD 805.50 TWD 80
Rev-Margin DCF 141.25 TWD 245.97 TWD 442.69 TWD 74
Economic Profit
Residual Income 79.42 TWD 93.24 TWD 402.66 TWD 76
ROIC Compounder 156.51 TWD 203.49 TWD 262.20 TWD 72
Growth Earnings
Growth-Adj P/E 310.55 TWD 443.64 TWD 576.74 TWD 68

Widest divergence: Growth Earnings (443.64 TWD) versus Asset-Based (19.90 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.0B TWD
Revenue growth (YoY) +1.9%
Net margin 35.6%
Return on equity 63.1%
Free cash flow 758M TWD FY2025
P/E ratio 28.3
More key figures
Operating margin 51.8%
EPS (TTM) 13.31 TWD
Dividend yield 3.2%
EPS growth (YoY) -2.4%
Net cash 681M TWD FY2023

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

Quality Score breakdown

Overall quality 87/100

Of which business quality 85 · Market factors (momentum, volatility) 57

Profitability 94
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 84
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 92
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 82
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

Sunmax Biotechnology Co., Ltd., a biomedical company, develops, manufactures, and markets biomedical grade collagen and skin care product in Taiwan and Mainland China. The company offers dermal fillers, including Sunmax Deusaderm VITAL and Sunmax Deusaderm LIDO Injectable Collagen Gel with Lidocaine.

Full company description

Sunmax Biotechnology Co., Ltd., a biomedical company, develops, manufactures, and markets biomedical grade collagen and skin care product in Taiwan and Mainland China. The company offers dermal fillers, including Sunmax Deusaderm VITAL and Sunmax Deusaderm LIDO Injectable Collagen Gel with Lidocaine. The company was founded in 2001 and is headquartered in Tainan City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sunmax Biotechnology Co reported revenue of 2.0B TWD in FY2025 versus 1.0B TWD in FY2021, a compound +18.3%/yr. Reported net income was 726M TWD in FY2025, compounding +31.1%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
2.0B TWD
Latest YoY
+11.4%
Avg. growth/yr (3Y)
+13.1%
Avg. growth/yr (5Y)
+18.8%
Avg. growth/yr (10Y)
+33.6%
Revenue +18.3%/yr
FY21 1.0B TWD
FY22 1.4B TWD
FY23 1.7B TWD
FY24 1.8B TWD
FY25 2.0B TWD
Net income +31.1%/yr
FY21 246M TWD
FY22 534M TWD
FY23 626M TWD
FY24 679M TWD
FY25 726M TWD

4728 screens 25% overvalued. Compare with Vertex Pharmaceuticals Incorporated →

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). "Sunmax Biotechnology Co Fair Value". https://www.fairvalue-calculator.com/stock/4728

Peer Group

Biotechnology · 603 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 87 · Top 25%
Fair Value upside −25% · Above median
Return on equity (TTM) 63% · Top 25%
Return on assets 26% · Top 25%
Net margin (TTM) 36% · Top 25%
Operating margin (TTM) 52% · Top 25%
Revenue growth 2% · Above median
Dividend yield (TTM) 3.2% · Top 25%

Valuation Multiples vs Biotechnology median · lower = cheaper

P/E (TTM) 28.1× · Pricier than median
P/B 12.61× · Pricier than 75% of peers
P/S (TTM) 10.01× · Pricier than 75% of peers
P/FCF 0.8× · Cheaper than 75% of peers
EV/EBITDA 18.6× · Pricier than median

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 1 · sector 0
FUTURE 10 · sector 0
PAST 100 · sector 0
HEALTH 100 · sector 97
DIVIDEND 64 · sector 23

Insider activity: 40/100

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 Biotechnology stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $486.03 $278.78 -43%
Regeneron Pharmaceuticals, Inc REGN $664.45 $594.40 -11%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%
Celltrion, Inc 068270 175,800 KRW 76,325 KRW -57%
WuXi Biologics (Cayman) Inc 2269 HK$39.54 HK$30.42 -23%
Innovent Biologics, Inc 1801 HK$86.70 HK$19.66 -77%
Sino Biopharmaceutical Limited 1177 HK$5.26 HK$3.36 -36%
ALTEOGEN Inc 196170 276,500 KRW 44,444 KRW -84%
RemeGen Co 688331 ¥134.02 ¥26.99 -80%
Biocon Limited BIOCON ₹440.70 ₹57.36 -87%

Compare Sunmax Biotechnology Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Sunmax Biotechnology Co (4728) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 293.16 TWD versus a price of 389.00 TWD, about −25% (overvalued).
What is the fair value of 4728?
Our model-based fair value for Sunmax Biotechnology Co is 293.16 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 389.00 TWD.
What is the quality score of 4728?
Sunmax Biotechnology Co has a Quality Score of 87/100. 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 Sunmax Biotechnology Co (4728)?
Sunmax Biotechnology Co reported trailing-twelve-month revenue of about 2.0B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 4728?
The net profit margin of Sunmax Biotechnology Co is about 35.6%, meaning it keeps roughly 35.6% of revenue as net income. Based on the latest reported figures.
Does Sunmax Biotechnology Co pay a dividend?
Sunmax Biotechnology Co currently shows a dividend yield of about 3.24% 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 Sunmax Biotechnology 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.