Topco Scientific Co Ltd (5434) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Topco Scientific Co Ltd stock TWD 515, price TWD 457, upside +12.6%, quality 65 out of 100. Rating: undervalued. Calculated from audited financials with 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 3, 2026.
How to read this chart
60‑month range 97.20 TWD – 620.00 TWD · fair‑value band 299.69 TWD – 703.94 TWD · the 457.00 TWD price screens below the 514.72 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Topco Scientific Co in your weekly email
Every Wednesday you see whether Topco Scientific 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.
The company offers quartz wafer carrier plates, such as synthetic quartz wafer and quartz substrate; furnace quartz, and quartz crucible for single crystal and polycrystalline; and chemicals, such as CMP, photoresist, and specialty gases, and chemicals.
It also provides wafers, wafer carriers, and wafer related supplies; photomask and mask carriers; electronic materials, such as protective, packaging, thermal conductive, conductive, and special application materials; SiC and GaN epi wafers and substrates, and Sic reclaim wafers; power device electrical analysis instruments; and IC foundry services.
In addition, the company offers turbo compressors and blowers, metal additive manufacturing equipment, atmospheric pressure plasma, horizontal and vertical tube cleaner, high pressure clean system, fire extinguishing systems, and organic solvent dehydration and recycling system, as well as LCD related equipment and services.
Further, the company engages in wholesale sale of chemicals; provision of sports training services; wholesale of semiconductor materials, optoelectronic components, and electronic products; wholesale and retail of aquatic products; trading of food; project business development of renewable energy; piping engineering and electrical installation; solar system engineering activities; antifouling treatment agents and light blocking materials; sale of renewable electricity; operation of supermarkets; restaurant management; vacuum pump equipment waste removal maintenance; planning, evaluation of environmental-related projects; international trading; sale and design of integrated circuits; and waste water and clean room environmental engineering activities.
It serves semiconductors, package and testing, semiconductor equipment, electronics, LCD, LED, and solar industries. The company was incorporated in 1990 and is headquartered in Taipei, Taiwan.
Stock analysis
Topco Scientific Co Ltd (5434) currently trades at 457.00 TWD, while our model-based Fair Value estimate is 514.72 TWD, implying the stock looks roughly 11% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 523.55 TWD per share, and 11 of the 26 models we run sit above the 457.00 TWD price.
Bear case: the Dividend Discount group reads lowest at 182.10 TWD, and 15 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 299.69 TWD (bear) to 703.94 TWD (bull), the price of 457.00 TWD sits inside 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 65/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Topco Scientific Co Ltd reported revenue of 67.6B TWD in FY2025 versus 42.7B TWD in FY2021, a compound +12.2%/yr. Reported net income was 4.2B TWD in FY2025, compounding +16.2%/yr from FY2021.
Key figures
Market cap 108B TWD (≈ $3.3B) Mid · P/E ratio 17.2 · P/S ratio 1.35 · EPS (TTM) 26.56 TWD · Dividend yield 3.0% · Net margin 7.6% · Return on equity 28.5% · Return on assets (EBIT) 11.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 56 out of 100 (low confidence).
What moves the price
The share trades about 26% below its 52-week high and 63% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −8% fair-value upside, at 13%, 5434 screens cheaper than that median.
Fair Value models
Bear299.69 TWDFair Value 514.72 TWDBull703.94 TWD
Price 457.00 TWD · Upside +12.6%
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 (11.16 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.89/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+18.6%
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.
+8.5%
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.
+13.3%
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.
+12.9%
’14
’15
’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.
+16.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.8%
Dividend (yield on the price)3.0%
Per share before 2016divided by the spin-off factor 1.02
Pace: 5 vs 10 years ⓘ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.13.8% vs 14.5%, steady
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.7% → 7%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes about as much growth as the company has delivered so far and less than analysts expect.
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).
+11.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+16.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +9.8% a year for the price and +14.3% for the forecasts.
Compare Topco Scientific 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.Electronics & Computer Distribution · 150 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside+12.6% · Above median
Profitability
Return on equity (12 months)28.5% · Top 25%
Return on assets10.0% · Top 25%
Net margin (12 months)7.6% · Top 25%
Operating margin (12 months)6.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)34.9% · Top 25%
Dividend yield (12 months)3.0% · Below median
Balance sheet
Debt / equity0.13× · Above median
Valuation Multiplesvs Electronics & Computer Distribution median · lower = cheaper
P/E (12 months)17.2× · Pricier than median
P/B5.42× · Priciest 25%
P/S (12 months)1.35× · Priciest 25%
Price / free cash flow (fiscal year)27.7× · Pricier than median
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). "Topco Scientific Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/5434
Frequently asked questions
Is Topco Scientific Co Ltd (5434) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 514.72 TWD versus a price of 457.00 TWD, about +13% upside (undervalued).
What is the fair value of 5434?
Our model-based fair value for Topco Scientific Co Ltd is 514.72 TWD (as of Nov 3, 2026), built from audited fundamentals. The current price: 457.00 TWD.
What is the quality score of 5434?
Topco Scientific Co Ltd 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 Topco Scientific Co Ltd (5434)?
Our model-based price target is the fair value of 514.72 TWD (as of Nov 3, 2026) from 26 valuation models. Cautious scenario 299.69 TWD, optimistic scenario 703.94 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Topco Scientific Co Ltd stock forecast for 2026?
Our models put fair value at 514.72 TWD, about +13% upside versus a price of 457.00 TWD (undervalued). Cautious scenario 299.69 TWD, optimistic scenario 703.94 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Topco Scientific Co Ltd (5434)?
Topco Scientific Co Ltd reported trailing-twelve-month revenue of about 80.3B TWD (latest available figure, as of Nov 3, 2026).
Does Topco Scientific Co Ltd pay a dividend?
Topco Scientific Co Ltd currently shows a dividend yield of 2.95% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Topco Scientific Co Ltd (5434) and when is the ex-dividend date?
Topco Scientific Co Ltd pays a dividend of 13.50 TWD per share a year, a dividend yield of 3.0%. The last ex-dividend date was Jul 16, 2026. A dividend has been paid every year since at least 2001. The payout ratio is 50.8% of earnings. Free cash flow covers the dividend 1.50 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Topco Scientific Co Ltd (5434)?
For today's price to be fair in a discounted-cash-flow model, Topco Scientific Co Ltd would have to grow free cash flow by +11.6 % per year for five years (discount rate 9.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.3 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 5434 use?
Our models discount Topco Scientific Co Ltd at 9.9 %: a base by market capitalisation (mid), damped by beta 0.85, 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 Topco Scientific Co Ltd that is +11.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.9 %) and the same formula as our fair value.
How much growth has Topco Scientific Co Ltd (5434) delivered so far?
Over the past 5 years revenue at Topco Scientific Co Ltd grew +13.3 % a year. The price currently implies free-cash-flow growth of +11.6 % 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 Topco Scientific Co Ltd (5434) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Topco Scientific Co Ltd (+11.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Topco Scientific Co Ltd (5434)?
The free-cash-flow yield on the price is 4.41 %: that much free cash flow Topco Scientific Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Topco Scientific Co Ltd (5434)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Topco Scientific Co Ltd it is 514.72 TWD per share (as of Nov 3, 2026), against a price of 457.00 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Topco Scientific Co Ltd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 5434 trades below its calculated fair value: price 457.00 TWD, fair value 514.72 TWD, a gap of about +13% (undervalued). 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 5434?
No. The price is what the market pays today (457.00 TWD); the fair value is what the company's own numbers justify (514.72 TWD). For Topco Scientific Co Ltd the two are 57.72 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Topco Scientific Co Ltd worth?
The market values Topco Scientific Co Ltd at about 108B TWD (market capitalisation, as of Nov 3, 2026). Per share that is 457.00 TWD; our models calculate a fair value of 514.72 TWD per share.
What do the bullish and bearish scenarios say about 5434?
Our models span a range for Topco Scientific Co Ltd: cautious scenario 299.69 TWD, base 514.72 TWD, optimistic 703.94 TWD per share (as of Nov 3, 2026, price 457.00 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5434?
Topco Scientific Co Ltd trades at a price-to-earnings ratio of 17.2 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 514.72 TWD is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 11.9. Other multiples: P/B 5.4, P/S 1.4, EV/EBITDA 17.2.
How solid is the balance sheet of Topco Scientific Co Ltd (5434)?
Balance-sheet figures for Topco Scientific Co Ltd (as of Nov 3, 2026): return on equity 28.5%, debt of 0.13 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 5434 from its 52-week high?
Topco Scientific Co Ltd trades at 457.00 TWD, about 26% below its 52-week high of 620.00 TWD and 63% above the low of 279.59 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 514.72 TWD is for.
Which stocks are comparable to Topco Scientific Co Ltd?
From the same area (Technology) we also value TD SYNNEX Corporation, Rexel S.A, Unisplendour Corporation, Arrow 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 Topco Scientific Co Ltd stock attractive at the current price?
The data as of Nov 3, 2026: price 457.00 TWD, calculated fair value 514.72 TWD (+13%), Quality Score 65/100, from 26 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 5434 calculated?
We run Topco Scientific Co Ltd through 26 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 514.72 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 13.0% above its aggregate fair value. Topco Scientific Co Ltd currently trades 11% below its own fair value, and the market average says nothing about that. 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 Topco Scientific Co Ltd (5434)?
The closing price on Nov 6, 2026 was 457.00 TWD. Our model-based fair value is 514.72 TWD, about +13% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Topco Scientific Co Ltd right now?
A fairly wide model range (299.69 TWD to 703.94 TWD) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Topco Scientific Co Ltd (5434) come from?
Earnings per share at Topco Scientific Co Ltd grew +13.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +10.9 %, EBIT margin +2.0 %, tax rate −0.6 %, residual (interest, one-offs) +0.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Topco Scientific Co Ltd
How large is the market capitalisation of Topco Scientific Co Ltd (5434)?
The market capitalisation of Topco Scientific Co Ltd is 108B TWD (≈ $3.3B). 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 Topco Scientific Co Ltd (5434)?
The price-to-sales ratio of Topco Scientific Co Ltd is 1.35 (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 Topco Scientific Co Ltd (5434)?
Earnings per share at Topco Scientific Co Ltd are 26.56 TWD (price ÷ EPS = P/E 17.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Topco Scientific Co Ltd (5434)?
The dividend yield of Topco Scientific Co Ltd is 3.0% (payout 50.8%). 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 Topco Scientific Co Ltd (5434)?
The net margin of Topco Scientific Co Ltd is 7.6% (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 Topco Scientific Co Ltd (5434)?
The return on equity (ROE) of Topco Scientific Co Ltd is 28.5% (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 Topco Scientific Co Ltd (5434)?
On an EBIT basis the return on assets of Topco Scientific Co Ltd is 11.4% (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 Topco Scientific Co Ltd (5434)?
The operating margin of Topco Scientific Co Ltd is 6.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Topco Scientific Co Ltd (5434)?
Revenue at Topco Scientific Co Ltd is growing +34.9% versus a year earlier (3y avg +8.5%). 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 Topco Scientific Co Ltd (5434)?
Earnings per share at Topco Scientific Co Ltd are growing +82.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Topco Scientific Co Ltd (5434) hold?
Topco Scientific Co Ltd holds more cash than debt, 2.8B TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Topco Scientific Co Ltd in the live analysis
One click puts Topco Scientific Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 3, 2026