EN DE

Tainan Enterprise (Cayman) Co (5906) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 1.4B TWD

TE Tainan Enterprise (Cayman) Co 5906 · TW
Price40.70 TWD
Fair Value16.66 TWD
Upside-59.1%
Quality50/100
Watch Tainan Enterprise (Cayman) Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 1.6% net margin
Low debt · generates free cash flow
0.53% dividend yield
Trails peers (1/14)
Narrow moat 28/100
Evidence: Medium Range 13.87 TWD – 20.83 TWD Share as image

Fair value as of: Jul 23, 2026

From 24 valuation models · updated 18 days ago

Share price +10.6% over the past month.

A solid business, but screening 59% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (20.83 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

84.88 TWD 25.67 TWD Fair Value 16.66 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 25.67 TWD – 84.88 TWD · fair‑value band 13.87 TWD – 20.83 TWD · the 40.70 TWD price screens above the 16.66 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

Tainan Enterprise (Cayman) Co (5906) currently trades at 40.70 TWD, while our model-based Fair Value estimate is 16.66 TWD, implying the stock looks roughly 59.1% overvalued today. The Quality Score stands at 50/100 (solid quality), in the Consumer Cyclical 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: medium).

Over the trailing twelve months, Tainan Enterprise (Cayman) Co generated revenue of 1.6B TWD at a net margin of 1.6%. Revenue declined 10.1% year over year. It earns a return on equity of 2.8%. Net debt stands at 823M TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 13.87 TWD (bear case) to 20.83 TWD (bull case); at 40.70 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 28% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 1% fair-value upside, at -59%, 5906 screens richer 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 17.92 TWD 22.27 TWD 29.00 TWD 80
Residual Income 12.44 TWD 12.72 TWD 12.15 TWD 76
Rev-Margin DCF 15.36 TWD 20.87 TWD 27.71 TWD 74
All 24 models by family
DCF Models
FCF DCF 17.44 TWD 22.02 TWD 29.71 TWD 38
Owner Earnings 13.97 TWD 17.50 TWD 23.42 TWD 31
5Y Revenue Exit 15.36 TWD 20.48 TWD 27.89 TWD 39
5Y EBITDA Exit 26.71 TWD 40.10 TWD 57.83 TWD 41
5Y P/E Exit 16.74 TWD 22.86 TWD 30.19 TWD 38
10Y Revenue Exit 15.92 TWD 19.54 TWD 23.35 TWD 36
10Y EBITDA Exit 22.49 TWD 30.63 TWD 39.38 TWD 37
10Y P/E Exit 16.96 TWD 20.89 TWD 24.58 TWD 35
Earnings-Based
Graham-Dodd 6.66 TWD 8.15 TWD 9.16 TWD 54
EPV 9.92 TWD 10.96 TWD 11.82 TWD 59
Dividend Discount
Gordon GGM 6.09 TWD 6.57 TWD 7.28 TWD 70
DDM Multi-Stage 6.09 TWD 7.25 TWD 8.75 TWD 61
Multiples
P/E Multiple 16.17 TWD 21.56 TWD 26.95 TWD 63
P/S Multiple 12.50 TWD 16.66 TWD 20.83 TWD 58
P/B Multiple 12.50 TWD 16.66 TWD 20.83 TWD 55
EV/EBIT 20.77 TWD 26.91 TWD 33.05 TWD 53
EV/EBITDA 39.25 TWD 51.55 TWD 63.85 TWD 54
EV/Revenue 14.76 TWD 20.08 TWD 25.41 TWD 43
Asset-Based
NCAV (Graham) 8.30 TWD 11.12 TWD 16.60 TWD 50
Growth DCF
Growth DCF 17.92 TWD 22.27 TWD 29.00 TWD 80
Rev-Margin DCF 15.36 TWD 20.87 TWD 27.71 TWD 74
Economic Profit
Residual Income 12.44 TWD 12.72 TWD 12.15 TWD 76
ROIC Compounder 9.92 TWD 10.96 TWD 11.82 TWD 72
Growth Earnings
Growth-Adj P/E 11.40 TWD 16.29 TWD 21.17 TWD 68

Widest divergence: DCF Models (20.89 TWD) versus Dividend Discount (6.57 TWD). Highest evidence: Growth DCF (80).

Notify me when 5906 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.6B TWD
Revenue growth (YoY) -10.1%
Net margin 1.6%
Return on equity 2.8%
Free cash flow 66.5M TWD FY2025
P/E ratio 46.9
More key figures
Operating margin 3.1%
EPS (TTM) 0.9800 TWD
Dividend yield 0.4%
EPS growth (YoY) -70.2%
Net debt 823M TWD FY2025

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

Quality Score breakdown

Overall quality 50/100

Of which business quality 50 · Market factors (momentum, volatility) 37

Profitability 44
Margins and returns on capital today
Quality Growth 19
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 31
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 100
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

Tainan Enterprise (Cayman) Co., Limited designs, develops, produces, and sells clothing products in China. The company operates as sales representative of FILA and Reebok brand apparel and accessories. It acts as an agent for CAMEL ACTIVE, NEW MAN, and U BY UNGARO brands.

Full company description

Tainan Enterprise (Cayman) Co., Limited designs, develops, produces, and sells clothing products in China. The company operates as sales representative of FILA and Reebok brand apparel and accessories. It acts as an agent for CAMEL ACTIVE, NEW MAN, and U BY UNGARO brands. The company was founded in 1999 and is headquartered in Grand Cayman, the Cayman Islands.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tainan Enterprise (Cayman) Co reported revenue of 1.7B TWD in FY2025 versus 1.5B TWD in FY2021, a compound +2.5%/yr. Reported net income was 35.0M TWD in FY2025, compounding −24.0%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
1.7B TWD
Latest YoY
−7.0%
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.
−4.6%
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.
−1.2%
Avg. growth/yr (16Y) 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.
−1.7%
Revenue +2.5%/yr
FY21 1.5B TWD
FY22 1.9B TWD
FY23 2.1B TWD
FY24 1.8B TWD
FY25 1.7B TWD
Net income −24.0%/yr
FY21 105M TWD
FY22 97.6M TWD
FY23 107M TWD
FY24 58.7M TWD
FY25 35.0M TWD

5906 screens 59% overvalued. Compare with H & M Hennes & Mauritz AB →

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). "Tainan Enterprise (Cayman) Co Fair Value". https://www.fairvalue-calculator.com/stock/5906

Peer Group

Apparel Manufacturing · 212 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 50 · Below median
Fair Value upside −59% · Bottom 25%
Return on equity (TTM) 3% · Below median
Return on assets 1% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth -10% · Bottom 25%
Dividend yield (TTM) 0.5% · Bottom 25%
Debt / equity 0.11× · Higher than median

Valuation Multiples vs Apparel Manufacturing median · lower = cheaper

P/E (TTM) 40.3× · Pricier than 75% of peers
P/B 2.38× · Pricier than 75% of peers
P/S (TTM) 0.86× · Pricier than median
P/FCF 0.7× · Cheaper than median
EV/EBITDA 16.7× · 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 32
FUTURE 0 · sector 4
PAST 11 · sector 21
HEALTH 95 · sector 98
DIVIDEND 11 · sector 49

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

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 163.45 kr 165.47 +1%
Ralph Lauren Corporation RL $374.08 $224.21 -40%
Moncler S.p.A MONC €52.08 €50.69 -3%
LPP SA LPP 19,380 PLN 17,754 PLN -8%
Bosideng International Holdings 3998 HK$4.88 HK$5.92 +21%
Youngor Fashion Co 600177 ¥7.57 ¥5.59 -26%
Page Industries Limited PAGEIND ₹39,900 ₹12,395 -69%
Hla Group 600398 ¥6.05 ¥9.92 +64%
Eclat Textile Co 1476 333.50 TWD 357.81 TWD +7%
Youngone Corporation 111770 87,600 KRW 196,629 KRW +124%

Compare Tainan Enterprise (Cayman) Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Tainan Enterprise (Cayman) Co (5906) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 16.66 TWD versus a price of 40.70 TWD, about −59% (overvalued).
What is the fair value of 5906?
Our model-based fair value for Tainan Enterprise (Cayman) Co is 16.66 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 40.70 TWD.
What is the quality score of 5906?
Tainan Enterprise (Cayman) Co has a Quality Score of 50/100. 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 Tainan Enterprise (Cayman) Co (5906)?
Tainan Enterprise (Cayman) Co reported trailing-twelve-month revenue of about 1.6B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 5906?
The net profit margin of Tainan Enterprise (Cayman) Co is about 1.6%, meaning it keeps roughly 1.6% of revenue as net income. Based on the latest reported figures.
Does Tainan Enterprise (Cayman) Co pay a dividend?
Tainan Enterprise (Cayman) Co currently shows a dividend yield of about 0.43% 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 Tainan Enterprise (Cayman) Co 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.