EN DE

Juic International (6114) Fair Value & Analysis

Technology · TW · Market cap 1.1B TWD (≈ $35.2M) · ISIN TW0006114002

What is Juic International really worth?

JI Juic International 6114 · TWO
Price25.25 TWD
Fair Value34.87 TWD
Upside+38.1%
Quality58/100

A solid business, trading 28% below our fair value of 34.87 TWD.

As of Aug 29, 2026, the fair value of Juic International is 34.87 TWD per share against a price of 25.25 TWD, so the fair value sits 38% above the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Juic International for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Highly profitable · 20.9% net margin
Low debt · generates free cash flow
Ranks above peers (9/13)

Risks

!Mixed Growth (revenue 5y −13.9 %/yr)
!Moderate moat 45/100
!Evidence only low, so the estimate is less certain

For context

·1.98% dividend yield
Evidence: Low Range 31.14 TWD – 40.32 TWD

Fair value as of: Aug 29, 2026

From 24 valuation models · updated 8 days ago

Share price −1.9% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price is below even our cautious bear case (31.14 TWD). The market is more pessimistic than our downside scenario.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.

Price vs Fair Value (5 years)

51.80 TWD 19.16 TWD Fair Value 34.87 TWD Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

60‑month range 19.16 TWD – 51.80 TWD · fair‑value band 31.14 TWD – 40.32 TWD · the 25.25 TWD price screens below the 34.87 TWD fair value. Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

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

Analysis

Juic International (6114) currently trades at 25.25 TWD, while our model-based Fair Value estimate is 34.87 TWD, implying the stock looks roughly 27.6% undervalued today. The Quality Score stands at 58/100 (solid quality), in the Technology sector. Bull case: the Growth Earnings group reads highest at a median of 66.73 TWD per share, and 21 of the 24 models we run sit above the 25.25 TWD price. Bear case: the Dividend Discount group reads lowest at 4.19 TWD, and 3 of the 24 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Juic International generated revenue of 818M TWD at a net margin of 2.2%. Revenue declined 22.4% year over year. It earns a return on equity of 1.1%. The balance sheet holds a net cash position of 85.3M TWD. Fundamentals as of Aug 29, 2026

Our scenario range runs from 31.14 TWD (bear case) to 40.32 TWD (bull case); at 25.25 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 42% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at −62% fair-value upside, at 38%, 6114 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 1.82 TWD per share, which is 5.2 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF best evidence 27.44 TWD 28.16 TWD 29.37 TWD 82
Growth DCF 27.51 TWD 28.20 TWD 29.26 TWD 80
Owner Earnings 51.00 TWD 58.87 TWD 72.09 TWD 78
All 24 models by family
DCF Models
FCF DCF best evidence 27.44 TWD 28.16 TWD 29.37 TWD 82
Owner Earnings 51.00 TWD 58.87 TWD 72.09 TWD 78
5Y Revenue Exit 30.97 TWD 34.59 TWD 39.86 TWD 74
5Y EBITDA Exit 32.95 TWD 38.01 TWD 44.71 TWD 77
5Y P/E Exit 58.22 TWD 81.71 TWD 109.59 TWD 71
10Y Revenue Exit 29.17 TWD 31.54 TWD 34.14 TWD 68
10Y EBITDA Exit 30.48 TWD 33.47 TWD 36.74 TWD 70
10Y P/E Exit 44.51 TWD 58.15 TWD 71.49 TWD 65
Earnings-Based
Graham-Dodd 21.63 TWD 26.43 TWD 29.73 TWD 67
EPV 29.21 TWD 29.78 TWD 30.25 TWD 74
Dividend Discount
Gordon GGM 3.88 TWD 4.19 TWD 4.64 TWD 69
DDM Multi-Stage 3.88 TWD 4.62 TWD 5.58 TWD 67
Multiples
P/E Multiple 66.78 TWD 89.04 TWD 111.31 TWD 63
P/S Multiple 40.55 TWD 54.06 TWD 67.58 TWD 58
P/B Multiple 40.55 TWD 54.06 TWD 67.58 TWD 55
EV/EBIT 43.74 TWD 49.96 TWD 56.19 TWD 66
EV/EBITDA 39.29 TWD 44.04 TWD 48.78 TWD 67
EV/Revenue 34.50 TWD 38.55 TWD 42.59 TWD 54
Asset-Based
NCAV (Graham) 18.62 TWD 24.95 TWD 37.23 TWD 54
Growth DCF
Growth DCF 27.51 TWD 28.20 TWD 29.26 TWD 80
Rev-Margin DCF 30.97 TWD 34.65 TWD 39.06 TWD 74
Economic Profit
Residual Income 29.45 TWD 31.04 TWD 33.51 TWD 76
ROIC Compounder 29.21 TWD 29.78 TWD 30.25 TWD 72
Growth Earnings
Growth-Adj P/E 46.71 TWD 66.73 TWD 86.75 TWD 67

Widest divergence: Growth Earnings (66.73 TWD) versus Dividend Discount (4.19 TWD). Highest evidence: FCF DCF (82).

Notify me when 6114 reaches fair value

Put 6114 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 8.0
P/S ratio 1.27 P/E × margin
EPS (TTM) 3.17 TWD price ÷ EPS = P/E 8.0
Dividend yield 2.0% payout 15.8%
Net margin 16.0% FY2025
Return on equity 1.1% TTM
More key figures
Profitability
Return on assets (EBIT) 3.3% avg 5y
Operating margin 4.4% TTM
Growth
Revenue (TTM) 818M TWD TTM
Revenue growth (YoY) −22.4% 3y avg −18.5%
EPS growth (YoY) −69.9%
Balance sheet & cash flow
Free cash flow 12.9M TWD FY2025
Net cash 85.3M TWD FY2023

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 57 · Market factors (momentum, volatility) 35

Profitability 37
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 35
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 83
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Juic International Corporation engages in the manufacture, processing, and sale of printed circuit boards, computer peripherals, and electronic components in Taiwan.

Full company description

Juic International Corporation engages in the manufacture, processing, and sale of printed circuit boards, computer peripherals, and electronic components in Taiwan. It offers AI server materials, LED/semiconductor materials, optical materials, touch panel optical materials, automotive materials, heat conductive materials, electronic materials, battery modules, adhesive materials, enclosure materials, and EMI products. The company was formerly known as H&T Electronics Co. Ltd. and changed its name to Juic International Corporation in June 2015. Juic International Corporation was founded in 1982 and is based in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Juic International reported revenue of 874M TWD in FY2025 versus 2.0B TWD in FY2021, a compound −19.0%/yr. Reported net income was 140M TWD in FY2025, compounding +76.5%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
874M TWD
Latest YoY
−4.6%
Avg. revenue 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.
−18.5%
Avg. revenue 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.
−13.9%
Avg. revenue 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.
−14.1%
Value creation/yr (5Y, in TWD) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
+45.4% · in TWD
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+43.4%
Dividend yield2.0%
Operating margin (EBIT) 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.2.9% (2020) → 5.2% (2025) · rising
Worst earnings drop142% (2023) (loss year, drop beyond 100%) · in TWD
⚠ Revenue per share shrinking 15.1%/yr over ~6Y (margins eroding too) Structural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Revenue −19.0%/yr
FY21 2.0B TWD
FY22 1.6B TWD
FY23 1.4B TWD
FY24 916M TWD
FY25 874M TWD
Net income +76.5%/yr
FY21 14.4M TWD
FY22 116M TWD
FY23 −27.8M TWD
FY24 111M TWD
FY25 140M TWD

Watch 6114: get an alert when its fair value changes →

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.

Cite: Fair Value Calculator (2026). "Juic International Fair Value". https://www.fairvalue-calculator.com/stock/6114.TWO

Peer Group

Electronic Components · 638 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 58 · Above median
Fair Value upside +38% · Top 25%
Return on equity (TTM) 11% · Above median
Return on assets 1% · Below median
Net margin (TTM) 21% · Top 25%
Operating margin (TTM) 5% · Below median
Revenue growth −9% · Bottom 25%
Dividend yield (TTM) 2.0% · Above median
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 8.0× · Cheaper than 75% of peers
P/B 0.68× · Cheaper than 75% of peers
P/S (TTM) 1.40× · Cheaper than median
P/FCF 2.7× · Pricier than median

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE84 · sector 0
FUTURE0 · sector 40
PAST43 · sector 25
HEALTH99 · sector 95
DIVIDEND40 · sector 24

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

Similar stocks

10 more Electronic Components stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
Amphenol Corporation APH $157.74 $97.19 −38%
Corning Incorporated GLW CHF 134.64 CHF 35.18 −74%
Delta Electronics, Inc 2308 1,750 TWD 602.37 TWD −66%
Luxshare Precision Industry Co 002475 ¥56.06 ¥38.44 −31%
Samsung Electro-Mechanics Co 009150 1,503,000 KRW 172,954 KRW −88%
Suzhou Dongshan Precision Manufacturing Co 002384 ¥202.11 ¥21.19 −90%
TE Connectivity plc TEL $202.66 $144.42 −29%
Shengyi Technology Co 600183 ¥132.80 ¥36.30 −73%
Flex Ltd FLEX $124.53 $48.10 −61%
Celestica Inc CLS $298.70 $113.54 −62%

Compare Juic International 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Juic International (6114) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of 34.87 TWD versus a price of 25.25 TWD, about +38% upside (undervalued).
What is the fair value of 6114?
Our model-based fair value for Juic International is 34.87 TWD (as of Aug 29, 2026), built from audited fundamentals. The current price: 25.25 TWD.
What is the quality score of 6114?
Juic International has a Quality Score of 58/100. 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 Juic International (6114)?
Our model-based price target is the fair value of 34.87 TWD (as of Aug 29, 2026) from 24 valuation models. Cautious scenario 31.14 TWD, optimistic scenario 40.32 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Juic International stock forecast for 2026?
Our models put fair value at 34.87 TWD, about +38% upside versus a price of 25.25 TWD (undervalued). Cautious scenario 31.14 TWD, optimistic scenario 40.32 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Juic International (6114)?
Juic International reported trailing-twelve-month revenue of about 818M TWD (latest available figure, as of Aug 29, 2026).
What is the net profit margin of 6114?
The net profit margin of Juic International is about 2.2%, meaning it keeps roughly 2.2% of revenue as net income. Based on the latest reported figures.
Does Juic International pay a dividend?
Juic International currently shows a dividend yield of about 1.98% relative to its recent price (as of Aug 29, 2026).
Free · no account needed

Watch Juic International in the live analysis

One click puts Juic International on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.