EN DE

Eastech Holding Limited (5225) Fair Value & Analysis

Technology · TW · Market cap 5.7B TWD (≈ $181M) · ISIN KYG291021031

What is Eastech Holding Limited really worth?

EH Eastech Holding Limited 5225 · TW
Price57.40 TWD
Fair Value131.14 TWD
Upside+128.5%
Quality51/100

A solid business, trading 56% below our fair value of 131.14 TWD.

As of Aug 13, 2026, the fair value of Eastech Holding Limited is 131.14 TWD per share against a price of 57.40 TWD, so the fair value sits 128% above the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Eastech Holding Limited 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 free

Strengths

Low debt · generates free cash flow
Ranks above peers (11/14)

Risks

!Weak Growth (revenue 5y +4.3 %/yr)
!Thin margins · 6.8% net margin
!Moderate moat 51/100

For context

·12.56% dividend yield
Evidence: High Range 80.68 TWD – 198.86 TWD

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 23 days ago

Fair value updated Aug 13, 2026, revised from 134.96 TWD to 131.14 TWD (−2.8%) since Jul 23, 2026. Share price −24.0% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price is below even our cautious bear case (80.68 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (80.68 TWD to 198.86 TWD) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

160.50 TWD 16.39 TWD Fair Value 131.14 TWD Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 16.39 TWD – 160.50 TWD · fair‑value band 80.68 TWD – 198.86 TWD · the 57.40 TWD price screens below the 131.14 TWD fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Eastech Holding Limited (5225) currently trades at 57.40 TWD, while our model-based Fair Value estimate is 131.14 TWD, implying the stock looks roughly 56.2% undervalued today. The Quality Score stands at 51/100 (solid quality), in the Technology sector. Bull case: the Multiples group reads highest at a median of 172.80 TWD per share, and 23 of the 26 models we run sit above the 57.40 TWD price. Bear case: the Asset-Based group reads lowest at 29.92 TWD, and 3 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Eastech Holding Limited generated revenue of 10.7B TWD at a net margin of 6.8%. Revenue declined 13.7% year over year. It earns a return on equity of 23.7%. The balance sheet holds a net cash position of 1.3B TWD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 80.68 TWD (bear case) to 198.86 TWD (bull case); at 57.40 TWD, the current price sits below 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 52% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at −21% fair-value upside, at 128%, 5225 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 2.02 TWD per share, which is 1.5 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF best evidence 39.32 TWD 49.62 TWD 65.62 TWD 82
Growth DCF 39.38 TWD 49.22 TWD 64.18 TWD 80
Owner Earnings 135.19 TWD 205.41 TWD 314.45 TWD 76
All 26 models by family
DCF Models
FCF DCF best evidence 39.32 TWD 49.62 TWD 65.62 TWD 82
Owner Earnings 135.19 TWD 205.41 TWD 314.45 TWD 76
5Y Revenue Exit 82.66 TWD 134.96 TWD 205.17 TWD 72
5Y EBITDA Exit 94.91 TWD 158.88 TWD 237.18 TWD 74
5Y P/E Exit 126.96 TWD 221.42 TWD 325.85 TWD 70
10Y Revenue Exit 63.99 TWD 107.51 TWD 172.09 TWD 65
10Y EBITDA Exit 74.39 TWD 124.12 TWD 196.93 TWD 67
10Y P/E Exit 94.71 TWD 167.56 TWD 265.78 TWD 62
Earnings-Based
Graham-Dodd 69.12 TWD 260.80 TWD 352.90 TWD 64
Lynch FV 63.11 TWD 90.16 TWD 117.21 TWD 61
PEG = 1.0 63.11 TWD 90.16 TWD 117.21 TWD 57
EPV 100.19 TWD 112.40 TWD 122.94 TWD 74
Dividend Discount
Gordon GGM 90.98 TWD 181.28 TWD 274.51 TWD 67
DDM Multi-Stage 90.98 TWD 156.67 TWD 191.36 TWD 67
Multiples
P/E Multiple 167.72 TWD 223.63 TWD 279.53 TWD 63
P/S Multiple 126.27 TWD 168.36 TWD 210.45 TWD 58
P/B Multiple 129.60 TWD 172.80 TWD 216.00 TWD 55
EV/EBIT 150.47 TWD 193.02 TWD 235.56 TWD 66
EV/EBITDA 135.91 TWD 173.60 TWD 211.30 TWD 67
EV/Revenue 108.87 TWD 145.74 TWD 182.62 TWD 54
Asset-Based
NCAV (Graham) 22.33 TWD 29.92 TWD 44.65 TWD 54
Growth DCF
Growth DCF 39.38 TWD 49.22 TWD 64.18 TWD 80
Rev-Margin DCF 82.66 TWD 133.08 TWD 193.77 TWD 72
Economic Profit
Residual Income 59.80 TWD 71.89 TWD 175.73 TWD 69
ROIC Compounder 106.27 TWD 127.04 TWD 150.46 TWD 72
Growth Earnings
Growth-Adj P/E 119.16 TWD 170.23 TWD 221.31 TWD 67

Widest divergence: Multiples (172.80 TWD) versus Asset-Based (29.92 TWD). Highest evidence: FCF DCF (82).

Notify me when 5225 reaches fair value

Put 5225 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 5.6
P/S ratio 0.41 P/E × margin
EPS (TTM) 10.17 TWD price ÷ EPS = P/E 5.6
Dividend yield 12.6% payout 70.9%
Net margin 7.2% FY2025
Return on equity 23.7% TTM
More key figures
Profitability
Return on assets (EBIT) 7.5% avg 5y
Operating margin 4.9% TTM
Growth
Revenue (TTM) 10.7B TWD TTM
Revenue growth (YoY) −13.7% 3y avg −4.8%
EPS growth (YoY) −37.4%
Balance sheet & cash flow
Free cash flow 114M TWD FY2025
Net cash 1.3B TWD FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 52 · Market factors (momentum, volatility) 27

Profitability 68
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 11
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 8
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 38
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Eastech Holding Limited, together with its subsidiaries, researches, develops, designs, assembles, manufactures, and sells speakers, speaker systems, home electronic entertainment system, and earphones in South Korea, Japan, Sweden, China, Denmark, and internationally.

Full company description

Eastech Holding Limited, together with its subsidiaries, researches, develops, designs, assembles, manufactures, and sells speakers, speaker systems, home electronic entertainment system, and earphones in South Korea, Japan, Sweden, China, Denmark, and internationally. It provides home audio products, such as home theater and sound bars; personal audio products, including portable wireless speakers, AI music centers and earphones; transducer speakers comprising premium and automotive transducers, and acoustic kits; and molds, speaker units, plastic parts, and semi-finished products. The company's portable speaker systems include VUI on google voice assistant (GVA), Alexa; compact portable bluetooth speakers; multi-room Wi-Fi speakers; LED light bulb speakers "VUI, bluetooth or Wi-Fi DLNA; Chromecast built-in; Apple Airplay audio; Qplay audio; and streaming music " Spotify, Pandora, Iheart Radio, Tuneln, Qqmusic, and other providers. Its cinema sound systems comprise multi-channel sound bar with Alexa; Dolby ATMOS, Dolby ATMOS (virtual height) sound bars; TV sound bars / sound desks; speaker box systems; Hi-Fi audio systems; DVD HTiB; CD audio systems; multimedia speakers / karaoke speakers; and wireless speakers / wireless subwoofers. The company's wearable audio systems include stereo bluetooth + digital ANC; true-wireless-stereo; Apple line controller, Apple lightning; Hi-Res hybrid and digital ANC; Hi-Res construction earphone driver; ribbon tweeters; and graphene drivers. It also engages in the import and export trading of audio accessories, machinery, and equipment; and new technology product research, design, and development business. The company was formerly known as Eastern Technologies Holding Limited and changed its name to Eastech Holding Limited in June 2017. Eastech Holding Limited was founded in 1971 and is headquartered in Grand Cayman, the Cayman Islands.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Eastech Holding Limited reported revenue of 11.0B TWD in FY2025 versus 9.4B TWD in FY2021, a compound +4.1%/yr. Reported net income was 800M TWD in FY2025, compounding +21.5%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
11.0B TWD
Latest YoY
−11.0%
Avg. revenue 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.
−4.8%
Avg. revenue 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.
+4.3%
Avg. revenue growth/yr (17Y) 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.
+4.9%
Value creation/yr (5Y, in TWD) Earnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year. 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.
+18.1% · in TWD
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+5.5%
Dividend yield12.6%
Trend 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.5Y 13.2% vs 10Y 9.2%, picking up
Operating margin (EBIT) 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.−7.2% (2020) → 6.7% (2025) · rising
Worst earnings drop325% (2020) (loss year, drop beyond 100%) · in TWD
Revenue +4.1%/yr
FY21 9.4B TWD
FY22 12.8B TWD
FY23 10.6B TWD
FY24 12.4B TWD
FY25 11.0B TWD
Net income +21.5%/yr
FY21 367M TWD
FY22 370M TWD
FY23 533M TWD
FY24 953M TWD
FY25 800M TWD
Character of growth · EPS growth decomposed (2014-2025) +11.7 % p.a.
Revenue per share +3.0 %

of which total revenue +5.9 % · buybacks/dilution −2.8 %

EBIT margin +8.8 %
Tax rate +1.5 %
Residual (interest, one-offs) −1.7 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch 5225: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Eastech Holding Limited Fair Value". https://www.fairvalue-calculator.com/stock/5225.TW

Peer Group

Consumer Electronics · 127 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 51 · Below median
Fair Value upside +129% · Top 25%
Return on equity (TTM) 24% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 7% · Top 25%
Operating margin (TTM) 5% · Above median
Revenue growth −14% · Bottom 25%
Dividend yield (TTM) 12.6% · Top 25%

Valuation Multiples vs Consumer Electronics median · lower = cheaper

P/E (TTM) 5.6× · Cheaper than 75% of peers
P/B 1.63× · Pricier than median
P/S (TTM) 0.54× · Cheaper than median
P/FCF 1.6× · Cheaper than median
EV/EBITDA 4.6× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 7
FUTURE0 · sector 7
PAST95 · sector 16
HEALTH100 · sector 97
DIVIDEND100 · sector 43

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

Similar stocks

10 more Consumer Electronics stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Samsung Electronics Co 005930 255,500 KRW 163,160 KRW −36%
Sony Group SONY $24.56 $29.19 +19%
Xiaomi Corporation 81810 HK$24.16 HK$38.03 +57%
LG Electronics Inc 066570 201,500 KRW 98,149 KRW −51%
Sharetronic Data Technology Co 300857 ¥254.49 ¥35.52 −86%
Huaqin Co 603296 ¥78.49 ¥39.69 −49%
Goertek Inc 002241 ¥22.11 ¥21.02 −5%
LG Corp 003550 113,700 KRW 89,984 KRW −21%
Shenzhen Transsion Holdings 688036 ¥58.89 ¥56.82 −4%
Dixon Technologies (India) Limited DIXON ₹14,495 ₹4,022 −72%

Compare Eastech Holding Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Eastech Holding Limited (5225) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 131.14 TWD versus a price of 57.40 TWD, about +128% upside (undervalued).
What is the fair value of 5225?
Our model-based fair value for Eastech Holding Limited is 131.14 TWD (as of Aug 13, 2026), built from audited fundamentals. The current price: 57.40 TWD.
What is the quality score of 5225?
Eastech Holding Limited has a Quality Score of 51/100. 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 Eastech Holding Limited (5225)?
Our model-based price target is the fair value of 131.14 TWD (as of Aug 13, 2026) from 26 valuation models. Cautious scenario 80.68 TWD, optimistic scenario 198.86 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Eastech Holding Limited stock forecast for 2026?
Our models put fair value at 131.14 TWD, about +128% upside versus a price of 57.40 TWD (undervalued). Cautious scenario 80.68 TWD, optimistic scenario 198.86 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Eastech Holding Limited (5225)?
Eastech Holding Limited reported trailing-twelve-month revenue of about 10.7B TWD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 5225?
The net profit margin of Eastech Holding Limited is about 6.8%, meaning it keeps roughly 6.8% of revenue as net income. Based on the latest reported figures.
Does Eastech Holding Limited pay a dividend?
Eastech Holding Limited currently shows a dividend yield of about 12.56% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Eastech Holding Limited in the live analysis

One click puts Eastech Holding Limited 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.