EN DE

Dimerco Data System Corporation (5403) Fair Value & Analysis

Technology · TW · Market cap 7.4B TWD

DD Dimerco Data System Corporation 5403 · TWO
Price92.60 TWD
Fair Value147.22 TWD
Upside+59.0%
Quality75/100
Watch Dimerco Data System Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 18.0% net margin
Low debt · generates free cash flow
Ranks above peers (10/14)
Wide moat 72/100
Evidence: High Range 113.95 TWD – 180.48 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price −1.9% over the past month.

A strong business, screening 59% undervalued on our models.

What matters now

  • The rarer combination: high quality (75/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (113.95 TWD). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

145.00 TWD 46.34 TWD Fair Value 147.22 TWD Mar 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 46.34 TWD – 145.00 TWD · fair‑value band 113.95 TWD – 180.48 TWD · the 92.60 TWD price screens below the 147.22 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Dimerco Data System Corporation (5403) currently trades at 92.60 TWD, while our model-based Fair Value estimate is 147.22 TWD, implying the stock looks roughly 59.0% undervalued today. The Quality Score stands at 75/100 (high quality), in the Technology 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: high), always confirm before acting.

Over the trailing twelve months, Dimerco Data System Corporation generated revenue of 3.3B TWD at a net margin of 18.0%. Revenue declined 9.2% year over year. It earns a return on equity of 25.4%. The balance sheet holds a net cash position of 1.1B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 113.95 TWD (bear case) to 180.48 TWD (bull case); at 92.60 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 27% below its 52-week high and 10% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at 59%, 5403 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 129.48 TWD 200.39 TWD 310.73 TWD 80
Residual Income 51.30 TWD 68.56 TWD 306.54 TWD 76
Rev-Margin DCF 105.28 TWD 159.78 TWD 227.80 TWD 74
All 24 models by family
DCF Models
FCF DCF 129.69 TWD 205.64 TWD 327.24 TWD 38
Owner Earnings 114.69 TWD 180.41 TWD 285.63 TWD 31
5Y Revenue Exit 105.28 TWD 160.09 TWD 232.00 TWD 39
5Y EBITDA Exit 116.09 TWD 181.67 TWD 261.22 TWD 41
5Y P/E Exit 128.96 TWD 207.34 TWD 294.23 TWD 38
10Y Revenue Exit 110.54 TWD 163.83 TWD 240.41 TWD 36
10Y EBITDA Exit 119.86 TWD 179.01 TWD 263.59 TWD 37
10Y P/E Exit 128.08 TWD 197.07 TWD 289.77 TWD 35
Earnings-Based
Graham-Dodd 55.00 TWD 226.99 TWD 309.28 TWD 54
Lynch FV 57.19 TWD 81.70 TWD 106.21 TWD 50
PEG = 1.0 57.19 TWD 81.70 TWD 106.21 TWD 46
EPV 92.36 TWD 104.05 TWD 114.14 TWD 59
Multiples
P/E Multiple 121.33 TWD 161.78 TWD 202.22 TWD 63
P/S Multiple 81.68 TWD 108.91 TWD 136.14 TWD 58
P/B Multiple 80.94 TWD 107.92 TWD 134.90 TWD 55
EV/EBIT 151.65 TWD 196.09 TWD 240.53 TWD 53
EV/EBITDA 118.11 TWD 151.38 TWD 184.64 TWD 54
EV/Revenue 94.56 TWD 127.23 TWD 159.90 TWD 43
Asset-Based
NCAV (Graham) 17.99 TWD 24.10 TWD 35.97 TWD 50
Growth DCF
Growth DCF 129.48 TWD 200.39 TWD 310.73 TWD 80
Rev-Margin DCF 105.28 TWD 159.78 TWD 227.80 TWD 74
Economic Profit
Residual Income 51.30 TWD 68.56 TWD 306.54 TWD 76
ROIC Compounder 98.30 TWD 118.21 TWD 140.58 TWD 72
Growth Earnings
Growth-Adj P/E 95.62 TWD 136.60 TWD 177.59 TWD 68

Widest divergence: DCF Models (180.41 TWD) versus Asset-Based (24.10 TWD). Highest evidence: Growth DCF (80).

Notify me when 5403 reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.3B TWD
Revenue growth (YoY) -9.2%
Net margin 18.0%
Return on equity 25.4%
Free cash flow 742M TWD FY2025
P/E ratio 11.3
More key figures
Operating margin 17.0%
EPS (TTM) 8.31 TWD
EPS growth (YoY) -25.5%
Net cash 1.1B TWD FY2023

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

Quality Score breakdown

Overall quality 75/100

Of which business quality 74 · Market factors (momentum, volatility) 43

Profitability 66
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 96
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 99
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 59
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

Dimerco Data System Corporation, together with its subsidiaries, engages in the design, development, and sale of various software products in Taiwan. It operates in three segments: Hardware Department, Software Department, and Other Department.

Full company description

Dimerco Data System Corporation, together with its subsidiaries, engages in the design, development, and sale of various software products in Taiwan. It operates in three segments: Hardware Department, Software Department, and Other Department. The company is also involved in the sale of computer hardware equipment; and provision of computer data processing, information consulting, and leasing services. The company was founded in 1981 and is headquartered in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Dimerco Data System Corporation reported revenue of 3.4B TWD in FY2025 versus 2.3B TWD in FY2021, a compound +10.7%/yr. Reported net income was 632M TWD in FY2025, compounding +11.8%/yr from FY2021.

Growth Quality 86/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.4B TWD
Latest YoY
+7.9%
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.
+11.1%
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.
+7.8%
Avg. growth/yr (8Y) 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.
+10.3%
Revenue +10.7%/yr
FY21 2.3B TWD
FY22 2.5B TWD
FY23 2.8B TWD
FY24 3.2B TWD
FY25 3.4B TWD
Net income +11.8%/yr
FY21 405M TWD
FY22 497M TWD
FY23 608M TWD
FY24 619M TWD
FY25 632M TWD

Watch 5403: 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). "Dimerco Data System Corporation Fair Value". https://www.fairvalue-calculator.com/stock/5403

Peer Group

Software - Application · 709 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 75 · Top 25%
Fair Value upside +59% · Top 25%
Return on equity (TTM) 25% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) 17% · Top 25%
Revenue growth -9% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 11.4× · Cheaper than 75% of peers
P/B 2.63× · Pricier than median
P/S (TTM) 2.22× · Pricier than median
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 7.8× · Cheaper than median

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 100 · sector 0
FUTURE 0 · sector 38
PAST 100 · sector 13
HEALTH 100 · sector 98
DIVIDEND 0 · sector 28

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 Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Dimerco Data System Corporation 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

Frequently asked questions

Is Dimerco Data System Corporation (5403) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 147.22 TWD versus a price of 92.60 TWD, about +59% (undervalued).
What is the fair value of 5403?
Our model-based fair value for Dimerco Data System Corporation is 147.22 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 92.60 TWD.
What is the quality score of 5403?
Dimerco Data System Corporation has a Quality Score of 75/100. 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 Dimerco Data System Corporation (5403)?
Dimerco Data System Corporation reported trailing-twelve-month revenue of about 3.3B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 5403?
The net profit margin of Dimerco Data System Corporation is about 18.0%, meaning it keeps roughly 18.0% of revenue as net income. Based on the latest reported figures.

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 Dimerco Data System Corporation 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.