Anli International Co Ltd (5223) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Anli International Co Ltd stock TWD 54.20, price TWD 20.70, upside +161.8%, quality 57 out of 100. Rating: strongly undervalued. Calculated from audited financials with 11 of our 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 3, 2026.
How to read this chart
60‑month range 20.20 TWD – 55.49 TWD · fair‑value band 37.78 TWD – 74.41 TWD · the 20.70 TWD price screens below the 54.20 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Anli International Co in your weekly email
Every Wednesday you see whether Anli International Co 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.
Anli International Co., Ltd., together with its subsidiaries, engages in the stamping of various precision metals in China and Taiwan.
Show moreShow less
The company manufactures and sells die casting components, computers, communication equipment, automobile and motorcycle parts, precision metalworking products, and new electronic components, such as inductors and metal surface treatment; and designs, research, and develops metal materials, machine parts, computer software, and fine blanking die products.
It offers CNC processing, 3C products, semiconductors, automotive products, optical communication products, vision system application products, household products, and other products. The company serves the computers, communications, and consumer electronics industries.
Anli International Co., Ltd. was incorporated in 2010 and is headquartered in Grand Cayman, the Cayman Islands.
Stock analysis
Anli International Co Ltd (5223) currently trades at 20.70 TWD, while our model-based Fair Value estimate is 54.20 TWD, implying the stock looks roughly 62% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 59.28 TWD per share, and 10 of the 11 models we run sit above the 20.70 TWD price.
Bear case: the Multiples group reads lowest at 39.62 TWD, and 1 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: 37.78 TWD (bear) to 74.41 TWD (bull), the price of 20.70 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 57/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Anli International Co Ltd reported revenue of 2.0B TWD in FY2025 versus 2.3B TWD in FY2021, a compound −3.7%/yr. Reported net income was −29.7M TWD in FY2025.
Key figures
Market cap 922M TWD (≈ $28.1M) Micro · P/S ratio 0.53 · EPS (TTM) −1.35 TWD · Net margin −3.1% · Return on equity −2.9% · Return on assets (EBIT) 3.1% (5-year average) · Operating margin −0.6% · Revenue (TTM) 1.9B TWD.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 20 out of 100 (medium confidence).
What moves the price
The share trades about 32% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −38% fair-value upside, at 162%, 5223 screens cheaper than that median.
Fair Value models
Bear37.78 TWDFair Value 54.20 TWDBull74.41 TWD
Price 20.70 TWD · Upside +161.8%
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.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.26/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+18.1%
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.
−1.6%
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.
−1.1%
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.
+4.3%
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
17.9% (2020) → −0.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
−10.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −11.8% a year for the price.
Compare Anli International 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.Metal Fabrication · 260 stocks
Beats the industry median on 7/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside+159.3% · Top 25%
Profitability
Return on assets−0.9% · Bottom 25%
Net margin (12 months)−3.1% · Bottom 25%
Operating margin (12 months)−0.6% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−2.8% · Bottom 25%
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Metal Fabrication 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). "Anli International Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/5223
Frequently asked questions
Is Anli International Co Ltd (5223) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 54.20 TWD versus a price of 20.70 TWD, about +162% upside (undervalued).
What is the fair value of 5223?
Our model-based fair value for Anli International Co Ltd is 54.20 TWD (as of Nov 3, 2026), built from audited fundamentals. The current price: 20.70 TWD.
What is the quality score of 5223?
Anli International Co Ltd has a Quality Score of 57/100. 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 Anli International Co Ltd (5223)?
Our model-based price target is the fair value of 54.20 TWD (as of Nov 3, 2026) from 11 valuation models. Cautious scenario 37.78 TWD, optimistic scenario 74.41 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Anli International Co Ltd stock forecast for 2026?
Our models put fair value at 54.20 TWD, about +162% upside versus a price of 20.70 TWD (undervalued). Cautious scenario 37.78 TWD, optimistic scenario 74.41 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Anli International Co Ltd (5223)?
Anli International Co Ltd reported trailing-twelve-month revenue of about 1.9B TWD (latest available figure, as of Nov 3, 2026).
What growth is priced into Anli International Co Ltd (5223)?
For today's price to be fair in a discounted-cash-flow model, Anli International Co Ltd would have to grow free cash flow by -10.4 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.1 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 5223 use?
Our models discount Anli International Co Ltd at 9.0 %: a base by market capitalisation (nano), damped by beta 0.49, 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 Anli International Co Ltd that is -10.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Anli International Co Ltd (5223) delivered so far?
Over the past 5 years revenue at Anli International Co Ltd grew -1.1 % a year. The price currently implies free-cash-flow growth of -10.4 % 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 Anli International Co Ltd (5223) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Anli International Co Ltd (-10.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Anli International Co Ltd (5223)?
The free-cash-flow yield on the price is 15.59 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Anli International Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Anli International Co Ltd (5223)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Anli International Co Ltd it is 54.20 TWD per share (as of Nov 3, 2026), against a price of 20.70 TWD. It is the blended result of 11 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Anli International Co Ltd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 5223 trades below its calculated fair value: price 20.70 TWD, fair value 54.20 TWD, a gap of about +162% (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 5223?
No. The price is what the market pays today (20.70 TWD); the fair value is what the company's own numbers justify (54.20 TWD). For Anli International Co Ltd the two are 33.50 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Anli International Co Ltd worth?
The market values Anli International Co Ltd at about 922M TWD (market capitalisation, as of Nov 3, 2026). Per share that is 20.70 TWD; our models calculate a fair value of 54.20 TWD per share.
What do the bullish and bearish scenarios say about 5223?
Our models span a range for Anli International Co Ltd: cautious scenario 37.78 TWD, base 54.20 TWD, optimistic 74.41 TWD per share (as of Nov 3, 2026, price 20.70 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Anli International Co Ltd (5223)?
Balance-sheet figures for Anli International Co Ltd (as of Nov 3, 2026): return on equity −2.9%, debt of 0.06 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is 5223 from its 52-week high?
Anli International Co Ltd trades at 20.70 TWD, about 32% below its 52-week high of 30.35 TWD and at the low of 20.70 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 54.20 TWD is for.
Which stocks are comparable to Anli International Co Ltd?
From the same area (Industrials) we also value ATI Inc, Carpenter Technology Corporation, Mueller Industries, Inc, Bharat Forge Limited, 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 Anli International Co Ltd stock attractive at the current price?
The data as of Nov 3, 2026: price 20.70 TWD, calculated fair value 54.20 TWD (+162%), Quality Score 57/100, from 11 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 5223 calculated?
We run Anli International Co Ltd through 11 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 54.20 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. Anli International Co Ltd currently trades 62% 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 Anli International Co Ltd (5223)?
The closing price on Nov 9, 2026 was 20.70 TWD. Our model-based fair value is 54.20 TWD, about +162% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Anli International Co Ltd right now?
The price is below even our cautious bear case (37.78 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 (57/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (37.78 TWD to 74.41 TWD) leaves room in how you read the outcome.
Key figures of Anli International Co Ltd
How large is the market capitalisation of Anli International Co Ltd (5223)?
The market capitalisation of Anli International Co Ltd is 922M TWD (≈ $28.1M). 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 Anli International Co Ltd (5223)?
The price-to-sales ratio of Anli International Co Ltd is 0.53 (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 Anli International Co Ltd (5223)?
Earnings per share at Anli International Co Ltd are −1.35 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Anli International Co Ltd (5223)?
The net margin of Anli International Co Ltd is −3.1% (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 Anli International Co Ltd (5223)?
The return on equity (ROE) of Anli International Co Ltd is −2.9% (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 Anli International Co Ltd (5223)?
On an EBIT basis the return on assets of Anli International Co Ltd is 3.1% (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 Anli International Co Ltd (5223)?
The operating margin of Anli International Co Ltd is −0.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Anli International Co Ltd (5223)?
Revenue at Anli International Co Ltd is growing −2.8% versus a year earlier (3y avg −1.6%). 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 Anli International Co Ltd (5223)?
Earnings per share at Anli International Co Ltd are growing +25.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Anli International Co Ltd (5223) carry?
The net debt of Anli International Co Ltd is 92.3M TWD (fiscal year 2025, ≈ 0.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Anli International Co Ltd in the live analysis
One click puts Anli International Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026