Sirtec International Co Ltd (5356) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Sirtec International Co Ltd stock TWD 16.89, price TWD 24.10, that is 29.9% below the price, quality 55 out of 100. Rating: overvalued. Calculated from audited financials with 22 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 9, 2026.
How to read this chart
60‑month range 14.82 TWD – 32.70 TWD · fair‑value band 13.71 TWD – 20.74 TWD · the 24.10 TWD price screens above the 16.89 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Sirtec International Co in your weekly email
Every Wednesday you see whether Sirtec 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.
Sirtec International Co.,Ltd., together with its subsidiaries, designs, manufactures, and sells electronic product assemblies, and plastic injection and molding products in Taiwan and China.
Show moreShow less
The company offers communication products, including GPS receivers, broadband routers, and VO IPhones; computer peripheral products, such as laser toner cartridges, POS machines, and platform NAS; consumer products comprising LED TVs, HHDs, and Bluetooth; optoelectronic products, such as TFT-LCD drive cards, and LED light bars and lightings; automotive electronic products comprising head up displays, car video recorders, GPS models, and tire pressure detectors; and OEM products consisting of FPC processing, dispensers, blood glucose meters, and smart meters.
It also provides plastics products comprising cartridges, barcode scanners, car audio driver panels, modems, electronic assembly products, game controllers, health care and medical equipment, and electronic piano panels.
Further, it is involved in general investment activities; SMT processing; and provides plastic parts for household appliances and mobile power supply. Sirtec International Co.,Ltd. was incorporated in 1968 and is headquartered in Taipei, Taiwan.
Stock analysis
Sirtec International Co Ltd (5356) currently trades at 24.10 TWD, while our model-based Fair Value estimate is 16.89 TWD, 30% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 28.13 TWD per share, and 7 of the 22 models we run sit above the 24.10 TWD price.
Bear case: the Growth Earnings group reads lowest at 9.33 TWD, and 15 of the 22 models stay below the price. Data coverage for this calculation is low.
Scenario range: 13.71 TWD (bear) to 20.74 TWD (bull), the price of 24.10 TWD sits above 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 55/100 (solid quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Sirtec International Co Ltd reported revenue of 3.4B TWD in FY2025 versus 3.8B TWD in FY2021, a compound −3.3%/yr. Reported net income was 45.8M TWD in FY2025.
Key figures
Market cap 2.5B TWD (≈ $75.6M) Micro · P/E ratio 10.9 · P/S ratio 0.71 · EPS (TTM) 2.21 TWD · Dividend yield 8.3% · Net margin 6.6% · Return on equity 5.4% · Return on assets (EBIT) 3.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 10% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at −30%, 5356 screens richer than that median.
Fair Value models
Bear13.71 TWDFair Value 16.89 TWDBull20.74 TWD
Price 24.10 TWD · Downside -29.9%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.1801 TWD per share) are deliberately not added.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.27/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−13.5%
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.
−3.3%
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.
−1.4%
Start year 2020 (pandemic)
Revenue growth 9 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.
−11.3%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. 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.
−19.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−28.1%
Dividend (yield on the price)8.3%
Profit margin 2020 to 2025 ⓘ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.2% → 5%
⚠ Revenue per share shrinking 11.4%/yr over ~6Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+74.8%
Yearly growth needed for the next five years to justify today's price.
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 +72.1% a year for the price.
Compare Sirtec 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.Electronic Components · 653 stocks
Beats the industry median on 9/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside−29.9% · Above median
Profitability
Return on equity (12 months)5.4% · Below median
Return on assets0.8% · Below median
Net margin (12 months)6.6% · Above median
Operating margin (12 months)2.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)27.0% · Above median
Dividend yield (12 months)8.3% · Top 25%
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/E (12 months)10.9× · Cheapest 25%
P/B0.56× · Cheapest 25%
P/S (12 months)0.71× · Cheapest 25%
EV/EBITDA6.4× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)100· sector 70
PAST (return on equity)22· sector 28
HEALTH (low debt)100· sector 95
DIVIDEND (yield)100· sector 27
VALUE 0: the price sits above our fair-value range.
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). "Sirtec International Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/5356
Frequently asked questions
Is Sirtec International Co Ltd (5356) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 16.89 TWD versus a price of 24.10 TWD, about 30% lower (overvalued).
What is the fair value of 5356?
Our model-based fair value for Sirtec International Co Ltd is 16.89 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 24.10 TWD.
What is the quality score of 5356?
Sirtec International Co Ltd has a Quality Score of 55/100. 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 Sirtec International Co Ltd (5356)?
Our model-based price target is the fair value of 16.89 TWD (as of Nov 9, 2026) from 22 valuation models. Cautious scenario 13.71 TWD, optimistic scenario 20.74 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Sirtec International Co Ltd stock forecast for 2026?
Our models put fair value at 16.89 TWD, about 30% lower versus a price of 24.10 TWD (overvalued). Cautious scenario 13.71 TWD, optimistic scenario 20.74 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Sirtec International Co Ltd (5356)?
Sirtec International Co Ltd reported trailing-twelve-month revenue of about 3.5B TWD (latest available figure, as of Nov 9, 2026).
Does Sirtec International Co Ltd pay a dividend?
Sirtec International Co Ltd currently shows a dividend yield of 8.30% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Sirtec International Co Ltd (5356) and when is the ex-dividend date?
Sirtec International Co Ltd pays a dividend of 2.00 TWD per share a year, a dividend yield of 8.3%. The last ex-dividend date was Jul 8, 2026. A dividend has been paid every year since at least 2008. The payout ratio is 90.5% of earnings. Free cash flow covers the dividend 0.02 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Sirtec International Co Ltd (5356)?
For today's price to be fair in a discounted-cash-flow model, Sirtec International Co Ltd would have to grow free cash flow by +74.8 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.4 % 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 9, 2026.
What discount rate (WACC) does the fair value of 5356 use?
Our models discount Sirtec International Co Ltd at 11.8 %: a base by market capitalisation (micro), damped by beta 0.37, 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 Sirtec International Co Ltd that is +74.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Sirtec International Co Ltd (5356) delivered so far?
Over the past 5 years revenue at Sirtec International Co Ltd grew -1.4 % a year. The price currently implies free-cash-flow growth of +74.8 % 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 Sirtec International Co Ltd (5356) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Sirtec International Co Ltd (+74.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sirtec International Co Ltd (5356)?
The free-cash-flow yield on the price is 0.19 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Sirtec International Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sirtec International Co Ltd (5356)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sirtec International Co Ltd it is 16.89 TWD per share (as of Nov 9, 2026), against a price of 24.10 TWD. It is the blended result of 22 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Sirtec International Co Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 5356 trades above its calculated fair value: price 24.10 TWD, fair value 16.89 TWD, a gap of about −30% (overvalued). 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 5356?
No. The price is what the market pays today (24.10 TWD); the fair value is what the company's own numbers justify (16.89 TWD). For Sirtec International Co Ltd the two are 7.21 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Sirtec International Co Ltd worth?
The market values Sirtec International Co Ltd at about 2.5B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 24.10 TWD; our models calculate a fair value of 16.89 TWD per share.
What do the bullish and bearish scenarios say about 5356?
Our models span a range for Sirtec International Co Ltd: cautious scenario 13.71 TWD, base 16.89 TWD, optimistic 20.74 TWD per share (as of Nov 9, 2026, price 24.10 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5356?
Sirtec International Co Ltd trades at a price-to-earnings ratio of 10.9 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 16.89 TWD is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2018 to 2025), reported earnings: 14.0. Other multiples: P/B 0.6, P/S 0.7, EV/EBITDA 6.4.
How solid is the balance sheet of Sirtec International Co Ltd (5356)?
Balance-sheet figures for Sirtec International Co Ltd (as of Nov 9, 2026): return on equity 5.4%. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 5356 from its 52-week high?
Sirtec International Co Ltd trades at 24.10 TWD, about 10% below its 52-week high of 26.64 TWD and 7% above the low of 22.60 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 16.89 TWD is for.
Which stocks are comparable to Sirtec International Co Ltd?
From the same area (Technology) we also value Amphenol Corporation, Hon Hai Precision Industry Co, Corning Incorporated, Delta Electronics, Inc, 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 Sirtec International Co Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 24.10 TWD, calculated fair value 16.89 TWD (−30%), Quality Score 55/100, from 22 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 5356 calculated?
We run Sirtec International Co Ltd through 22 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 16.89 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. Sirtec International Co Ltd itself currently trades above fair value. 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 Sirtec International Co Ltd (5356)?
The closing price on Nov 6, 2026 was 24.10 TWD. Our model-based fair value is 16.89 TWD, about 30% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sirtec International Co Ltd right now?
The price sits above even our optimistic bull case (20.74 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Sirtec International Co Ltd
How large is the market capitalisation of Sirtec International Co Ltd (5356)?
The market capitalisation of Sirtec International Co Ltd is 2.5B TWD (≈ $75.6M). 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 Sirtec International Co Ltd (5356)?
The price-to-sales ratio of Sirtec International Co Ltd is 0.71 (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 Sirtec International Co Ltd (5356)?
Earnings per share at Sirtec International Co Ltd are 2.21 TWD (price ÷ EPS = P/E 10.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sirtec International Co Ltd (5356)?
The dividend yield of Sirtec International Co Ltd is 8.3% (payout 90.5%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Sirtec International Co Ltd (5356)?
The net margin of Sirtec International Co Ltd is 6.6% (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 Sirtec International Co Ltd (5356)?
The return on equity (ROE) of Sirtec International Co Ltd is 5.4% (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 Sirtec International Co Ltd (5356)?
On an EBIT basis the return on assets of Sirtec 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 Sirtec International Co Ltd (5356)?
The operating margin of Sirtec International Co Ltd is 2.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sirtec International Co Ltd (5356)?
Revenue at Sirtec International Co Ltd is growing +27.0% versus a year earlier (3y avg −3.3%). 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 Sirtec International Co Ltd (5356)?
Earnings per share at Sirtec International Co Ltd are growing +4.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Sirtec International Co Ltd (5356) hold?
Sirtec International Co Ltd holds more cash than debt, 648M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Sirtec International Co Ltd in the live analysis
One click puts Sirtec 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 9, 2026