EN DE

Wuxi Taiji Industry Limited (600667) Fair Value & Analysis

Technology · CN · Market cap 40.8B CNY

WT Wuxi Taiji Industry Limited 600667 · SHG
Price¥19.53
Fair Value¥4.28
Upside-78.1%
Quality46/100
Watch Wuxi Taiji Industry Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 1.5% net margin
Low debt · generates free cash flow
0.34% dividend yield
Trails peers (3/14)
Narrow moat 23/100
Evidence: High Range ¥3.21 – ¥5.36 Share as image

Fair value as of: Aug 9, 2026

From 23 valuation models · updated yesterday

Share price −18.2% over the past month.

Below-average quality, and screening another 78% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥5.36). The favourable scenario is already priced in.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥32.10 ¥4.83 Fair Value ¥4.28 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 9, 2026.

How to read this chart

60‑month range ¥4.83 – ¥32.10 · fair‑value band ¥3.21 – ¥5.36 · the ¥19.53 price screens above the ¥4.28 fair value. Dashed = 300-day average. As of Aug 9, 2026.

Full chart & analysis →

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

Analysis

Wuxi Taiji Industry Limited (600667) currently trades at ¥19.53, while our model-based Fair Value estimate is ¥4.28, implying the stock looks roughly 78.1% overvalued today. The Quality Score stands at 46/100 (below-average 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, Wuxi Taiji Industry Limited generated revenue of 30.6B CNY at a net margin of 1.5%. Revenue declined 0.9% year over year. It earns a return on equity of 6.1%. The balance sheet holds a net cash position of 3.9B CNY. Fundamentals as of Aug 9, 2026

Our scenario range runs from ¥3.21 (bear case) to ¥5.36 (bull case); at ¥19.53, 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 near its 52-week high and 224% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at -78%, 600667 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 BearBaseBull Evidence
Highest evidence
Growth DCF ¥3.77 ¥4.19 ¥4.95 80
Residual Income ¥3.18 ¥3.23 ¥3.12 76
ROIC Compounder ¥7.21 ¥8.54 ¥10.23 72
All 23 models by family
DCF Models
FCF DCF ¥3.78 ¥4.11 ¥4.97 38
Owner Earnings ¥8.72 ¥14.85 ¥27.10 31
5Y Revenue Exit ¥6.30 ¥9.82 ¥15.46 39
5Y EBITDA Exit ¥8.48 ¥14.69 ¥23.91 41
5Y P/E Exit ¥5.68 ¥8.53 ¥12.16 38
10Y Revenue Exit ¥5.38 ¥8.66 ¥14.03 36
10Y EBITDA Exit ¥7.03 ¥12.54 ¥22.63 37
10Y P/E Exit ¥5.09 ¥7.55 ¥11.73 35
Earnings-Based
Graham-Dodd ¥1.46 ¥9.26 ¥12.93 54
Lynch FV ¥2.68 ¥3.82 ¥4.97 50
PEG = 1.0 ¥2.68 ¥3.82 ¥4.97 46
EPV ¥6.68 ¥7.24 ¥7.72 59
Multiples
P/E Multiple ¥3.21 ¥4.28 ¥5.36 63
P/S Multiple ¥2.73 ¥3.64 ¥4.55 58
P/B Multiple ¥2.73 ¥3.64 ¥4.55 55
EV/EBIT ¥9.08 ¥10.98 ¥12.89 53
EV/EBITDA ¥10.68 ¥13.12 ¥15.55 54
EV/Revenue ¥7.21 ¥8.87 ¥10.52 43
Asset-Based
NCAV (Graham) ¥2.06 ¥2.77 ¥4.13 50
Growth DCF
Growth DCF ¥3.77 ¥4.19 ¥4.95 80
Economic Profit
Residual Income ¥3.18 ¥3.23 ¥3.12 76
ROIC Compounder ¥7.21 ¥8.54 ¥10.23 72
Growth Earnings
Growth-Adj P/E ¥3.71 ¥5.31 ¥6.90 68

Widest divergence: DCF Models (¥8.66) versus Asset-Based (¥2.77). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 30.6B CNY
Revenue growth (YoY) -0.9%
Net margin 1.5%
Return on equity 6.1%
Free cash flow 58.9M CNY FY2025
P/E ratio 93.0
More key figures
Operating margin 2.9%
EPS (TTM) ¥0.2100
Dividend yield 0.3%
Net cash 3.9B CNY FY2024

Figures from reported company fundamentals · as of Aug 9, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 45 · Market factors (momentum, volatility) 73

Profitability 30
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 75
Distance to the 52-week high (market factor)
Net Issuance 90
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

Wuxi Taiji Industry Limited Corporation engages in the semiconductor, engineering technology service, and photovoltaic power station investment and operation businesses. The company provides IC chip packaging, packaging testing, and module assembly and testing services; and engineering technical services, including engineering consulting and survey.

Full company description

Wuxi Taiji Industry Limited Corporation engages in the semiconductor, engineering technology service, and photovoltaic power station investment and operation businesses. The company provides IC chip packaging, packaging testing, and module assembly and testing services; and engineering technical services, including engineering consulting and survey. It also offers services to downstream power companies. The company was founded in 1990 and is based in Wuxi, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wuxi Taiji Industry Limited reported revenue of ¥30.7B in FY2025 versus ¥24.3B in FY2021, a compound +6.0%/yr. Reported net income was ¥448M in FY2025, compounding −16.2%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
30.7B CNY
Avg. growth/yr (3Y)
+30.2%
Avg. growth/yr (5Y)
+20.3%
Avg. growth/yr (30Y)
+18.9%
Revenue +6.0%/yr
FY21 ¥24.3B
FY22 ¥35.2B
FY23 ¥39.4B
FY24 ¥35.2B
FY25 ¥30.7B
Net income −16.2%/yr
FY21 ¥909M
FY22 −¥743M
FY23 ¥730M
FY24 ¥657M
FY25 ¥448M

600667 screens 78% overvalued. Compare with ASML Holding →

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). "Wuxi Taiji Industry Limited Fair Value". https://www.fairvalue-calculator.com/stock/600667

Peer Group

Semiconductor Equipment & Materials · 211 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 46 · Below median
Fair Value upside −78% · Bottom 25%
Return on equity (TTM) 6% · Below median
Return on assets 2% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth -1% · Below median
Dividend yield (TTM) 0.3% · Bottom 25%
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/E (TTM) 93.0× · Pricier than 75% of peers
P/B 4.73× · Pricier than median
P/S (TTM) 1.33× · Cheaper than median
P/FCF 102.9× · Pricier than 75% of peers
EV/EBITDA 22.7× · 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 0 · sector 0
FUTURE 0 · sector 58
PAST 24 · sector 30
HEALTH 98 · sector 96
DIVIDEND 7 · sector 16

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 Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Aug 9, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Wuxi Taiji Industry Limited 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 Wuxi Taiji Industry Limited (600667) overvalued or undervalued?
As of Aug 9, 2026, our model estimates a fair value of ¥4.28 versus a price of ¥19.53, about −78% (overvalued).
What is the fair value of 600667?
Our model-based fair value for Wuxi Taiji Industry Limited is ¥4.28 (as of Aug 9, 2026), built from audited fundamentals. The current price is ¥19.53.
What is the quality score of 600667?
Wuxi Taiji Industry Limited has a Quality Score of 46/100. 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 Wuxi Taiji Industry Limited (600667)?
Wuxi Taiji Industry Limited reported trailing-twelve-month revenue of about 30.6B CNY (latest available figure, as of Aug 9, 2026).
What is the net profit margin of 600667?
The net profit margin of Wuxi Taiji Industry Limited is about 1.5%, meaning it keeps roughly 1.5% of revenue as net income. Based on the latest reported figures.
Does Wuxi Taiji Industry Limited pay a dividend?
Wuxi Taiji Industry Limited currently shows a dividend yield of about 0.40% relative to its recent price (as of Aug 9, 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 Wuxi Taiji Industry Limited 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.