EN DE

Da Hui Limited (5276) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 721M TWD (≈ $22.8M)

What is Da Hui Limited really worth?

DH Da Hui Limited 5276 · TWO
Price18.30 TWD
Fair Value18.32 TWD
Upside+0.1%
Quality65/100

A solid business, currently priced close to our fair value of 18.32 TWD.

As of Aug 29, 2026, the fair value of Da Hui Limited is 18.32 TWD per share against a price of 18.30 TWD, so the fair value sits 0% above the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Da Hui 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

Ranks above peers (12/12)

Risks

!Expensive Growth (revenue 5y +8.3 %/yr)
!Thin margins · 5.8% net margin
!negative free cash flow
!Narrow moat 41/100
!Evidence only low, so the estimate is less certain
!Weak on future: 23 out of 100

For context

·4.37% dividend yield
Evidence: Low Range 10.47 TWD – 19.83 TWD

Fair value as of: Aug 29, 2026

From 17 valuation models · updated 8 days ago

Share price −6.4% 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 sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (10.47 TWD to 19.83 TWD) leaves room in how you read the outcome.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Price vs Fair Value (5 years)

23.14 TWD 9.90 TWD Fair Value 18.32 TWD Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

60‑month range 9.90 TWD – 23.14 TWD · fair‑value band 10.47 TWD – 19.83 TWD · the 18.30 TWD price screens below the 18.32 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

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

Analysis

Da Hui Limited (5276) currently trades at 18.30 TWD, while our model-based Fair Value estimate is 18.32 TWD, implying the stock looks roughly 0.1% fairly valued today. The Quality Score stands at 65/100 (solid quality), in the Consumer Cyclical sector. Bull case: the Multiples group reads highest at a median of 24.99 TWD per share, and 10 of the 17 models we run sit above the 18.30 TWD price. Bear case: the Dividend Discount group reads lowest at 7.67 TWD, and 7 of the 17 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Da Hui Limited generated revenue of 931M TWD at a net margin of 5.8%. Revenue grew 4.5% year over year. It earns a return on equity of 10.4%. Net debt stands at 8.2M TWD. Fundamentals as of Aug 29, 2026

Our scenario range runs from 10.47 TWD (bear case) to 19.83 TWD (bull case); at 18.30 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 18% below its 52-week high and 32% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at 0%, 5276 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 0.2251 TWD per share, which is 1.2 % 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
Residual Income best evidence 10.26 TWD 10.96 TWD 12.02 TWD 76
Owner Earnings 14.91 TWD 20.51 TWD 28.38 TWD 74
ROIC Compounder 16.57 TWD 19.54 TWD 23.07 TWD 70
All 17 models by family
DCF Models
Owner Earnings 14.91 TWD 20.51 TWD 28.38 TWD 74
Earnings-Based
Graham-Dodd 7.72 TWD 28.43 TWD 38.39 TWD 64
Lynch FV 6.80 TWD 9.71 TWD 12.62 TWD 61
PEG = 1.0 6.80 TWD 9.71 TWD 12.62 TWD 57
EPV 15.84 TWD 17.43 TWD 18.75 TWD 68
Dividend Discount
Gordon GGM 4.66 TWD 8.40 TWD 11.56 TWD 68
DDM Multi-Stage 4.66 TWD 7.67 TWD 8.97 TWD 67
Multiples
P/E Multiple 18.74 TWD 24.99 TWD 31.23 TWD 63
P/S Multiple 14.48 TWD 19.31 TWD 24.14 TWD 58
P/B Multiple 14.48 TWD 19.31 TWD 24.14 TWD 55
EV/EBIT 29.05 TWD 37.33 TWD 45.62 TWD 63
EV/EBITDA 26.24 TWD 33.58 TWD 40.93 TWD 64
EV/Revenue 20.96 TWD 28.13 TWD 35.31 TWD 52
Asset-Based
NCAV (Graham) 6.34 TWD 8.50 TWD 12.69 TWD 51
Economic Profit
Residual Income best evidence 10.26 TWD 10.96 TWD 12.02 TWD 76
ROIC Compounder 16.57 TWD 19.54 TWD 23.07 TWD 70
Growth Earnings
Growth-Adj P/E 13.09 TWD 18.70 TWD 24.30 TWD 67

Widest divergence: Multiples (24.99 TWD) versus Dividend Discount (7.67 TWD). Highest evidence: Residual Income (76).

Notify me when 5276 reaches fair value

Put 5276 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 16.2
P/S ratio 0.79 P/E × margin
EPS (TTM) 1.13 TWD price ÷ EPS = P/E 16.2
Dividend yield 4.4% payout 70.8%
Net margin 4.9% FY2025
Return on equity 10.4% TTM
More key figures
Profitability
Return on assets (EBIT) 5.0% avg 5y
Operating margin 10.3% TTM
Growth
Revenue (TTM) 931M TWD TTM
Revenue growth (YoY) +4.5% 3y avg −0.1%
EPS growth (YoY) +71.6%
Balance sheet & cash flow
Free cash flow −21.7M TWD FY2025
Net debt 8.2M TWD FY2021

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 62 · Market factors (momentum, volatility) 60

Profitability 49
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 6
Earnings quality: real cash, not paper profit
Fin. Strength 93
Balance sheet, leverage, solvency risk
Investment 99
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 57
Price trend over the last 3–12 months (market factor)
52W Momentum 58
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.

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

Da Hui Limited, an investment holding company, engages in the production and sale of LEDs and motorcycle components in the United States, Malaysia, China, and internationally. It offers automotive and motorcycle parts, and car safety seats, as well as involved in laser cutting of steel plates, and equipment wholesale business.

Full company description

Da Hui Limited, an investment holding company, engages in the production and sale of LEDs and motorcycle components in the United States, Malaysia, China, and internationally. It offers automotive and motorcycle parts, and car safety seats, as well as involved in laser cutting of steel plates, and equipment wholesale business. Da Hui Limited was founded in 1994 and is headquartered in New Taipei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Da Hui Limited reported revenue of 920M TWD in FY2025 versus 788M TWD in FY2021, a compound +3.9%/yr. Reported net income was 44.9M TWD in FY2025, compounding +18.4%/yr from FY2021.

Growth Quality 45/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
920M TWD
Latest YoY
+3.1%
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.
−0.1%
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.
+8.3%
Avg. revenue growth/yr (6Y) 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.
+9.0%
Value creation/yr (5Y, in TWD) Earnings growth per share (CAGR 5 years) 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.
≈ +28.7% (approximate, leans on 2025) · in TWD
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+24.3%
Dividend yield4.4%
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.1.2% (2020) → 7.9% (2025) · rising
Worst earnings drop196% (2023) (loss year, drop beyond 100%) · in TWD
⚠ Rate leans on 2025: that final year sits 53% above its own trend (e.g. a one-off disposal gain) and could not be adjusted
Revenue +3.9%/yr
FY21 788M TWD
FY22 923M TWD
FY23 791M TWD
FY24 892M TWD
FY25 920M TWD
Net income +18.4%/yr
FY21 22.8M TWD
FY22 29.3M TWD
FY23 −28.0M TWD
FY24 29.4M TWD
FY25 44.9M TWD

Watch 5276: 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). "Da Hui Limited Fair Value". https://www.fairvalue-calculator.com/stock/5276.TWO

Peer Group

Auto Parts · 641 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 65 · Top 25%
Fair Value upside +0% · Above median
Return on equity (TTM) 10% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 5% · Above median
Dividend yield (TTM) 4.4% · Top 25%

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 16.2× · Cheaper than median
P/B 1.44× · Cheaper than median
P/S (TTM) 0.77× · Cheaper than median
EV/EBITDA 6.1× · Cheaper than median

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
VALUE33 · sector 14
FUTURE23 · sector 21
PAST41 · sector 28
HEALTH0 · sector 95
DIVIDEND87 · sector 32

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
O'Reilly Automotive, Inc ORLY $88.50 $47.50 −46%
AutoZone, Inc AZO $2,983 $2,287 −23%
Hyundai Mobis Co 012330 450,500 KRW 643,909 KRW +43%
Fuyao Glass Industry Group 600660 ¥57.67 ¥84.47 +46%
Samvardhana Motherson International Limited MOTHERSON ₹165.30 ₹80.63 −51%
Magna International Inc MGA $65.57 $68.17 +4%
Genuine Parts Company GPC $137.51 $58.07 −58%
Bosch Limited BOSCHLTD ₹48,700 ₹11,534 −76%
Ningbo Tuopu Group 601689 ¥45.82 ¥28.28 −38%
Bharat Forge Limited BHARATFORG ₹2,063 ₹393.20 −81%

Compare Da Hui Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Da Hui Limited (5276) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of 18.32 TWD versus a price of 18.30 TWD, about +0% upside (fairly valued).
What is the fair value of 5276?
Our model-based fair value for Da Hui Limited is 18.32 TWD (as of Aug 29, 2026), built from audited fundamentals. The current price: 18.30 TWD.
What is the quality score of 5276?
Da Hui Limited has a Quality Score of 65/100. 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 Da Hui Limited (5276)?
Our model-based price target is the fair value of 18.32 TWD (as of Aug 29, 2026) from 17 valuation models. Cautious scenario 10.47 TWD, optimistic scenario 19.83 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Da Hui Limited stock forecast for 2026?
Our models put fair value at 18.32 TWD, about +0% upside versus a price of 18.30 TWD (fairly valued). Cautious scenario 10.47 TWD, optimistic scenario 19.83 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Da Hui Limited (5276)?
Da Hui Limited reported trailing-twelve-month revenue of about 931M TWD (latest available figure, as of Aug 29, 2026).
What is the net profit margin of 5276?
The net profit margin of Da Hui Limited is about 5.8%, meaning it keeps roughly 5.8% of revenue as net income. Based on the latest reported figures.
Does Da Hui Limited pay a dividend?
Da Hui Limited currently shows a dividend yield of about 4.37% relative to its recent price (as of Aug 29, 2026).
Free · no account needed

Watch Da Hui Limited in the live analysis

One click puts Da Hui 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.