EN DE

Solomon Data International Corporation (5432) Fair Value & Analysis

Technology · TW · Market cap 2.5B TWD

SD Solomon Data International Corporation 5432 · TWO
Price112.00 TWD
Fair Value34.25 TWD
Upside-69.4%
Quality83/100
Watch Solomon Data International Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 24.5% net margin
generates free cash flow
1.20% dividend yield
Mixed vs. peers (7/13)
Moderate moat 61/100
Evidence: High Range 28.30 TWD – 47.49 TWD Share as image

Fair value as of: Jul 23, 2026

From 23 valuation models · updated 18 days ago

Share price −19.7% over the past month.

A strong business, but screening 69% overvalued on our models.

What matters now

  • A high-quality business (quality 83/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (47.49 TWD). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

301.97 TWD 17.61 TWD Fair Value 34.25 TWD Jan 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 17.61 TWD – 301.97 TWD · fair‑value band 28.30 TWD – 47.49 TWD · the 112.00 TWD price screens above the 34.25 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Solomon Data International Corporation (5432) currently trades at 112.00 TWD, while our model-based Fair Value estimate is 34.25 TWD, implying the stock looks roughly 69.4% overvalued today. The Quality Score stands at 83/100 (high quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Solomon Data International Corporation generated revenue of 204M TWD at a net margin of 24.5%. Revenue grew 13.5% year over year. It earns a return on equity of 13.5%. The stock trades on a trailing P/E of 58.7. Fundamentals as of Jul 23, 2026

Our scenario range runs from 28.30 TWD (bear case) to 47.49 TWD (bull case); at 112.00 TWD, the current price sits above 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 43% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -73% fair-value upside, at -69%, 5432 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
Residual Income 17.63 TWD 20.43 TWD 38.30 TWD 76
Growth DCF 56.63 TWD 91.88 TWD 150.25 TWD 72
Growth-Adj P/E 31.96 TWD 45.65 TWD 59.35 TWD 68
All 23 models by family
DCF Models
FCF DCF 57.45 TWD 97.43 TWD 167.00 TWD 38
5Y Revenue Exit 33.82 TWD 46.07 TWD 61.83 TWD 39
5Y EBITDA Exit 34.58 TWD 47.68 TWD 63.48 TWD 41
5Y P/E Exit 47.32 TWD 74.72 TWD 106.44 TWD 38
10Y Revenue Exit 41.09 TWD 55.65 TWD 76.68 TWD 36
10Y EBITDA Exit 42.00 TWD 56.82 TWD 78.07 TWD 37
10Y P/E Exit 50.36 TWD 76.51 TWD 114.22 TWD 35
Earnings-Based
Graham-Dodd 15.61 TWD 79.72 TWD 110.16 TWD 54
Lynch FV 21.71 TWD 31.01 TWD 40.32 TWD 50
PEG = 1.0 21.71 TWD 31.01 TWD 40.32 TWD 46
EPV 21.26 TWD 22.97 TWD 24.44 TWD 59
Multiples
P/E Multiple 34.43 TWD 45.91 TWD 57.39 TWD 63
P/S Multiple 18.00 TWD 24.00 TWD 30.00 TWD 58
P/B Multiple 29.27 TWD 39.02 TWD 48.78 TWD 55
EV/EBIT 28.30 TWD 34.25 TWD 40.21 TWD 53
EV/EBITDA 24.54 TWD 29.25 TWD 33.95 TWD 54
EV/Revenue 22.47 TWD 27.63 TWD 32.80 TWD 43
Asset-Based
NCAV (Graham) 9.71 TWD 13.02 TWD 19.43 TWD 50
Growth DCF
Growth DCF 56.63 TWD 91.88 TWD 150.25 TWD 72
Rev-Margin DCF 33.82 TWD 46.29 TWD 62.95 TWD 67
Economic Profit
Residual Income 17.63 TWD 20.43 TWD 38.30 TWD 76
ROIC Compounder 22.15 TWD 26.40 TWD 31.41 TWD 67
Growth Earnings
Growth-Adj P/E 31.96 TWD 45.65 TWD 59.35 TWD 68

Widest divergence: DCF Models (56.82 TWD) versus Asset-Based (13.02 TWD). Highest evidence: Residual Income (76).

Notify me when 5432 reaches fair value

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

Key figures & financial health

Revenue (TTM) 204M TWD
Revenue growth (YoY) +13.5%
Net margin 24.5%
Return on equity 13.5%
Free cash flow 76.5M TWD FY2025
P/E ratio 52.4
More key figures
Operating margin 13.6%
EPS (TTM) 2.30 TWD
Dividend yield 1.2%
EPS growth (YoY) +68.8%

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

Quality Score breakdown

Overall quality 83/100

Of which business quality 81 · Market factors (momentum, volatility) 34

Profitability 51
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 94
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 14
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.

About the company

Solomon Data International Corporation manufactures, processes, and sells solar system components and liquid crystal display modules in Taiwan, the United States, the Asia Pacific, and Europe. It provides solar inverters and power optimizers. The company was founded in 1979 and is based in Taipei, Taiwan.

Full company description

Solomon Data International Corporation manufactures, processes, and sells solar system components and liquid crystal display modules in Taiwan, the United States, the Asia Pacific, and Europe. It provides solar inverters and power optimizers. The company was founded in 1979 and is based in Taipei, Taiwan. Solomon Data International Corporation is a subsidiary of Solomon Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Solomon Data International Corporation reported revenue of 199M TWD in FY2025 versus 100M TWD in FY2021, a compound +18.6%/yr. Reported net income was 47.5M TWD in FY2025, compounding +63.2%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
199M TWD
Latest YoY
+6.1%
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.
−1.6%
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.
+28.7%
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.
+11.1%
Revenue +18.6%/yr
FY21 100M TWD
FY22 208M TWD
FY23 259M TWD
FY24 187M TWD
FY25 199M TWD
Net income +63.2%/yr
FY21 6.7M TWD
FY22 39.7M TWD
FY23 29.2M TWD
FY24 28.2M TWD
FY25 47.5M TWD

5432 screens 69% overvalued. Compare with Delta Electronics, Inc →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

Solomon Data International Corporation · Fair Value
34.25 TWD −69%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Solomon Data International Corporation Fair Value". https://www.fairvalue-calculator.com/stock/5432

Peer Group

Electronic Components · 625 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 83 · Top 25%
Fair Value upside −69% · Bottom 25%
Return on equity (TTM) 13% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 24% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 14% · Above median
Dividend yield (TTM) 1.2% · Below median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 52.4× · Pricier than median
P/B 6.20× · Pricier than 75% of peers
P/S (TTM) 12.25× · Pricier than 75% of peers
P/FCF 1.0× · Cheaper than median
EV/EBITDA 83.1× · Pricier than 75% of peers

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 0 · sector 0
FUTURE 68 · sector 32
PAST 54 · sector 24
HEALTH 0 · sector 95
DIVIDEND 24 · sector 25

VALUE 0: the price sits above our fair-value range.

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 Electronic Components stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,880 TWD 515.23 TWD -73%
Hon Hai Precision Industry Co 2317 242.50 TWD 270.47 TWD +12%
Luxshare Precision Industry Co 002475 ¥62.14 ¥38.44 -38%
Samsung Electro-Mechanics Co 009150 1,260,000 KRW 166,421 KRW -87%
Elite Material Co 2383 4,990 TWD 714.36 TWD -86%
Yageo Corporation 2327 699.00 TWD 216.55 TWD -69%
Shengyi Technology Co 600183 ¥132.29 ¥27.45 -79%
Shennan Circuits Co 002916 ¥364.00 ¥93.50 -74%
Victory Giant Technology (HuiZhou) Co 2476 HK$297.00 HK$103.98 -65%
Wus Printed Circuit (Kunshan) Co 002463 ¥127.80 ¥31.95 -75%

Compare Solomon Data International 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 Solomon Data International Corporation (5432) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 34.25 TWD versus a price of 112.00 TWD, about −69% (overvalued).
What is the fair value of 5432?
Our model-based fair value for Solomon Data International Corporation is 34.25 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 112.00 TWD.
What is the quality score of 5432?
Solomon Data International Corporation has a Quality Score of 83/100. 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 Solomon Data International Corporation (5432)?
Solomon Data International Corporation reported trailing-twelve-month revenue of about 204M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 5432?
The net profit margin of Solomon Data International Corporation is about 24.5%, meaning it keeps roughly 24.5% of revenue as net income. Based on the latest reported figures.
Does Solomon Data International Corporation pay a dividend?
Solomon Data International Corporation currently shows a dividend yield of about 1.08% relative to its recent price (as of Jul 23, 2026).

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 Solomon Data International 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.