EN DE

HannStar Board Corporation (5469) Fair Value & Analysis

Technology · TW · Market cap 34.3B TWD

HB HannStar Board Corporation 5469 · TW
Price71.40 TWD
Fair Value102.27 TWD
Upside+43.2%
Quality38/100
Watch HannStar Board Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.5% net margin
Low debt · generates free cash flow
3.70% dividend yield
Ranks above peers (13/15)
Narrow moat 38/100
Evidence: Medium Range 76.70 TWD – 127.84 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Share price −11.8% over the past month.

Below-average quality, screening 43% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (38/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (76.70 TWD). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

111.50 TWD 28.47 TWD Fair Value 102.27 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 28.47 TWD – 111.50 TWD · fair‑value band 76.70 TWD – 127.84 TWD · the 71.40 TWD price screens below the 102.27 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

HannStar Board Corporation (5469) currently trades at 71.40 TWD, while our model-based Fair Value estimate is 102.27 TWD, implying the stock looks roughly 43.2% undervalued today. The Quality Score stands at 38/100 (below-average 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: medium), always confirm before acting.

Over the trailing twelve months, HannStar Board Corporation generated revenue of 62.4B TWD at a net margin of 4.5%. Revenue grew 48.5% year over year. It earns a return on equity of 8.8%. Net debt stands at 12.6B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 76.70 TWD (bear case) to 127.84 TWD (bull case); at 71.40 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 38% below its 52-week high and 27% 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 43%, 5469 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 BearBaseBull Evidence
Highest evidence
Growth DCF 120.48 TWD 166.73 TWD 233.10 TWD 80
Residual Income 62.45 TWD 67.09 TWD 76.90 TWD 76
Rev-Margin DCF 129.03 TWD 194.58 TWD 269.89 TWD 74
All 26 models by family
DCF Models
FCF DCF 118.91 TWD 171.21 TWD 251.20 TWD 38
Owner Earnings 93.63 TWD 131.76 TWD 190.08 TWD 31
5Y Revenue Exit 129.03 TWD 194.92 TWD 279.31 TWD 39
5Y EBITDA Exit 166.70 TWD 265.51 TWD 381.33 TWD 41
5Y P/E Exit 110.46 TWD 160.14 TWD 211.99 TWD 38
10Y Revenue Exit 121.00 TWD 180.36 TWD 260.57 TWD 36
10Y EBITDA Exit 148.51 TWD 229.41 TWD 338.55 TWD 37
10Y P/E Exit 112.64 TWD 156.20 TWD 209.10 TWD 35
Earnings-Based
Graham-Dodd 40.91 TWD 128.24 TWD 170.67 TWD 54
Lynch FV 28.00 TWD 40.01 TWD 52.01 TWD 50
PEG = 1.0 28.00 TWD 40.01 TWD 52.01 TWD 46
EPV 101.48 TWD 114.12 TWD 125.19 TWD 59
Dividend Discount
Gordon GGM 22.97 TWD 47.75 TWD 75.75 TWD 70
DDM Multi-Stage 22.97 TWD 38.10 TWD 50.11 TWD 61
Multiples
P/E Multiple 90.24 TWD 120.32 TWD 150.40 TWD 63
P/S Multiple 76.70 TWD 102.27 TWD 127.84 TWD 58
P/B Multiple 76.70 TWD 102.27 TWD 127.84 TWD 55
EV/EBIT 194.81 TWD 251.21 TWD 307.61 TWD 53
EV/EBITDA 212.69 TWD 275.05 TWD 337.42 TWD 54
EV/Revenue 139.66 TWD 188.54 TWD 237.42 TWD 43
Asset-Based
NCAV (Graham) 37.34 TWD 50.03 TWD 74.68 TWD 50
Growth DCF
Growth DCF 120.48 TWD 166.73 TWD 233.10 TWD 80
Rev-Margin DCF 129.03 TWD 194.58 TWD 269.89 TWD 74
Economic Profit
Residual Income 62.45 TWD 67.09 TWD 76.90 TWD 76
ROIC Compounder 106.52 TWD 128.66 TWD 155.28 TWD 72
Growth Earnings
Growth-Adj P/E 75.20 TWD 107.43 TWD 139.66 TWD 68

Widest divergence: DCF Models (171.21 TWD) versus Dividend Discount (38.10 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 62.4B TWD
Revenue growth (YoY) +48.5%
Net margin 4.5%
Return on equity 8.8%
Free cash flow 4.0B TWD FY2025
P/E ratio 11.7
More key figures
Operating margin 7.9%
EPS (TTM) 6.03 TWD
Dividend yield 3.7%
EPS growth (YoY) -19.2%
Net debt 12.6B TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 38/100

Of which business quality 40 · Market factors (momentum, volatility) 37

Profitability 30
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 53
Balance sheet, leverage, solvency risk
Investment 54
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 28
Distance to the 52-week high (market factor)
Net Issuance 0
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

HannStar Board Corporation manufactures, assembles, and sells printed circuit boards (PCBs) in Taiwan. The company provides double-sided, multi-layer, thick copper, high-density interconnect, and SLC multi-layer PCB products.

Full company description

HannStar Board Corporation manufactures, assembles, and sells printed circuit boards (PCBs) in Taiwan. The company provides double-sided, multi-layer, thick copper, high-density interconnect, and SLC multi-layer PCB products. Its products are used in games, televisions, liquid crystal displays, personal computers, networking and automotive products, set up boxes, servers, and other applications. In addition, the company engages in general investment; solar power generation; sale of electronic components, real estate investment and leasing; enterprise real estate management; rents mechanical device and electronic components manufacture service; electronic spare part manufacturing; and electronic fitting research and development and sale. The company was formerly known as Pacific Science and Technology Industrial Co., Ltd. and changed its name to HannStar Board Corporation in December 1998. HannStar Board Corporation was incorporated in 1989 and is based in Taoyuan City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

HannStar Board Corporation reported revenue of 57.2B TWD in FY2025 versus 57.0B TWD in FY2021, a compound +0.1%/yr. Reported net income was 2.9B TWD in FY2025, compounding −16.0%/yr from FY2021.

Growth Quality 63/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
57.2B TWD
Latest YoY
+37.5%
Avg. growth/yr (3Y)
+6.3%
Avg. growth/yr (5Y)
+4.6%
Avg. growth/yr (25Y)
+16.0%
Revenue +0.1%/yr
FY21 57.0B TWD
FY22 47.7B TWD
FY23 43.0B TWD
FY24 41.6B TWD
FY25 57.2B TWD
Net income −16.0%/yr
FY21 5.9B TWD
FY22 4.6B TWD
FY23 2.7B TWD
FY24 3.0B TWD
FY25 2.9B TWD

Watch 5469: 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). "HannStar Board Corporation Fair Value". https://www.fairvalue-calculator.com/stock/5469

Peer Group

Electronic Components · 626 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 38 · Bottom 25%
Fair Value upside +43% · Top 25%
Return on equity (TTM) 9% · Above median
Return on assets 3% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 49% · Top 25%
Dividend yield (TTM) 3.7% · Top 25%
Debt / equity 0.32× · Higher than 75% of peers

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 11.7× · Cheaper than 75% of peers
P/B 0.94× · Cheaper than 75% of peers
P/S (TTM) 0.55× · Cheaper than median
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 2.4× · Cheaper than 75% of peers
PEG 0.32× · Cheaper 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 91 · sector 0
FUTURE 100 · sector 32
PAST 35 · sector 24
HEALTH 84 · sector 95
DIVIDEND 74 · sector 25

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 21, 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 HannStar Board 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 HannStar Board Corporation (5469) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 102.27 TWD versus a price of 71.40 TWD, about +43% (undervalued).
What is the fair value of 5469?
Our model-based fair value for HannStar Board Corporation is 102.27 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 71.40 TWD.
What is the quality score of 5469?
HannStar Board Corporation has a Quality Score of 38/100. 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 HannStar Board Corporation (5469)?
HannStar Board Corporation reported trailing-twelve-month revenue of about 62.4B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 5469?
The net profit margin of HannStar Board Corporation is about 4.5%, meaning it keeps roughly 4.5% 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 HannStar Board 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.