EN DE

New Best Wire Industrial Co (5013) Fair Value & Analysis

Industrials · TW · Market cap 3.3B TWD

NB New Best Wire Industrial Co 5013 · TWO
Price25.90 TWD
Fair Value30.44 TWD
Upside+17.5%
Quality59/100
Watch New Best Wire Industrial Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.5% net margin
Low debt · generates free cash flow
2.85% dividend yield
Ranks above peers (10/14)
Narrow moat 34/100
Evidence: Medium Range 22.83 TWD – 38.06 TWD Share as image

Fair value as of: Jul 23, 2026

From 26 valuation models · updated 18 days ago

Share price −3.7% over the past month.

A solid business, screening 18% undervalued on our models.

What matters now

  • Our model range runs from 22.83 TWD (bear) to 38.06 TWD (bull), base 30.44 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 59/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

43.49 TWD 21.41 TWD Fair Value 30.44 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 21.41 TWD – 43.49 TWD · fair‑value band 22.83 TWD – 38.06 TWD · the 25.90 TWD price screens below the 30.44 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

New Best Wire Industrial Co (5013) currently trades at 25.90 TWD, while our model-based Fair Value estimate is 30.44 TWD, implying the stock looks roughly 17.5% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Industrials 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: medium), always confirm before acting.

Over the trailing twelve months, New Best Wire Industrial Co generated revenue of 7.7B TWD at a net margin of 2.5%. Revenue declined 1.4% year over year. It earns a return on equity of 6.8%. Net debt stands at 1.6B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 22.83 TWD (bear case) to 38.06 TWD (bull case); at 25.90 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 20% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at 18%, 5013 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 38.18 TWD 55.63 TWD 79.02 TWD 80
Residual Income 21.57 TWD 21.89 TWD 20.87 TWD 76
Rev-Margin DCF 32.08 TWD 51.16 TWD 72.43 TWD 74
All 26 models by family
DCF Models
FCF DCF 37.36 TWD 56.75 TWD 84.18 TWD 38
Owner Earnings 6.70 TWD 11.71 TWD 18.79 TWD 31
5Y Revenue Exit 32.08 TWD 50.79 TWD 74.06 TWD 39
5Y EBITDA Exit 44.84 TWD 74.06 TWD 107.38 TWD 41
5Y P/E Exit 23.97 TWD 36.00 TWD 48.06 TWD 38
10Y Revenue Exit 32.71 TWD 49.78 TWD 71.48 TWD 36
10Y EBITDA Exit 41.57 TWD 65.36 TWD 95.77 TWD 37
10Y P/E Exit 28.69 TWD 39.87 TWD 52.53 TWD 35
Earnings-Based
Graham-Dodd 9.86 TWD 26.93 TWD 35.32 TWD 54
Lynch FV 5.33 TWD 7.61 TWD 9.89 TWD 50
PEG = 1.0 5.33 TWD 7.61 TWD 9.89 TWD 46
EPV 16.15 TWD 19.33 TWD 22.08 TWD 59
Dividend Discount
Gordon GGM 7.03 TWD 14.00 TWD 21.20 TWD 70
DDM Multi-Stage 7.03 TWD 10.81 TWD 14.67 TWD 61
Multiples
P/E Multiple 22.83 TWD 30.44 TWD 38.06 TWD 63
P/S Multiple 18.48 TWD 24.65 TWD 30.81 TWD 58
P/B Multiple 18.48 TWD 24.65 TWD 30.81 TWD 55
EV/EBIT 44.94 TWD 61.25 TWD 77.56 TWD 53
EV/EBITDA 56.37 TWD 76.49 TWD 96.61 TWD 54
EV/Revenue 30.94 TWD 45.90 TWD 60.87 TWD 43
Asset-Based
NCAV (Graham) 14.16 TWD 18.97 TWD 28.31 TWD 50
Growth DCF
Growth DCF 38.18 TWD 55.63 TWD 79.02 TWD 80
Rev-Margin DCF 32.08 TWD 51.16 TWD 72.43 TWD 74
Economic Profit
Residual Income 21.57 TWD 21.89 TWD 20.87 TWD 76
ROIC Compounder 16.15 TWD 19.33 TWD 22.08 TWD 72
Growth Earnings
Growth-Adj P/E 18.08 TWD 25.83 TWD 33.58 TWD 68

Widest divergence: Growth DCF (51.16 TWD) versus Earnings-Based (7.61 TWD). Highest evidence: Growth DCF (80).

Notify me when 5013 reaches fair value

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

Key figures & financial health

Revenue (TTM) 7.7B TWD
Revenue growth (YoY) -1.4%
Net margin 2.5%
Return on equity 6.8%
Free cash flow 527M TWD FY2025
P/E ratio 18.9
More key figures
Operating margin 5.7%
EPS (TTM) 1.45 TWD
Dividend yield 2.6%
EPS growth (YoY) -7.3%
Net debt 1.6B TWD FY2025

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

Quality Score breakdown

Overall quality 59/100

Of which business quality 57 · Market factors (momentum, volatility) 44

Profitability 34
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 58
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 23
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

New Best Wire Industrial Co.,Ltd engages in the manufacturing and sales of cold heading quality wire drawing and electropolished stainless steel pipe products in Taiwan and China. The company offers carbon, alloy, and stainless steel wires.

Full company description

New Best Wire Industrial Co.,Ltd engages in the manufacturing and sales of cold heading quality wire drawing and electropolished stainless steel pipe products in Taiwan and China. The company offers carbon, alloy, and stainless steel wires. It also manufactures and trades high-strength alloy/carbon steel wire rods, engineering pipes, valves, and components of gas detection equipment. The company's products are used in automotive, electronic, construction fasteners fields. New Best Wire Industrial Co.,Ltd was incorporated in 1993 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

New Best Wire Industrial Co reported revenue of 7.7B TWD in FY2025 versus 8.6B TWD in FY2021, a compound −2.7%/yr. Reported net income was 193M TWD in FY2025, compounding −24.3%/yr from FY2021.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
7.7B TWD
Latest YoY
−2.6%
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.
−5.0%
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.
+6.0%
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.
+8.4%
Revenue −2.7%/yr
FY21 8.6B TWD
FY22 9.0B TWD
FY23 7.6B TWD
FY24 7.9B TWD
FY25 7.7B TWD
Net income −24.3%/yr
FY21 588M TWD
FY22 541M TWD
FY23 257M TWD
FY24 222M TWD
FY25 193M TWD

Watch 5013: 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). "New Best Wire Industrial Co Fair Value". https://www.fairvalue-calculator.com/stock/5013

Peer Group

Electrical Equipment & Parts · 526 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 59 · Above median
Fair Value upside +18% · Top 25%
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth -1% · Below median
Dividend yield (TTM) 2.9% · Top 25%
Debt / equity 0.35× · Higher than 75% of peers

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 17.0× · Cheaper than 75% of peers
P/B 0.87× · Cheaper than 75% of peers
P/S (TTM) 0.43× · Cheaper than 75% of peers
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 4.7× · 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 57 · sector 0
FUTURE 0 · sector 57
PAST 27 · sector 26
HEALTH 83 · sector 97
DIVIDEND 57 · sector 18

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 Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare New Best Wire Industrial Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 New Best Wire Industrial Co (5013) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 30.44 TWD versus a price of 25.90 TWD, about +18% (undervalued).
What is the fair value of 5013?
Our model-based fair value for New Best Wire Industrial Co is 30.44 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 25.90 TWD.
What is the quality score of 5013?
New Best Wire Industrial Co has a Quality Score of 59/100. 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 New Best Wire Industrial Co (5013)?
New Best Wire Industrial Co reported trailing-twelve-month revenue of about 7.7B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 5013?
The net profit margin of New Best Wire Industrial Co is about 2.5%, meaning it keeps roughly 2.5% of revenue as net income. Based on the latest reported figures.
Does New Best Wire Industrial Co pay a dividend?
New Best Wire Industrial Co currently shows a dividend yield of about 2.59% 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 New Best Wire Industrial 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.