EN DE

Xander International Corp (6118) Fair Value & Analysis

Technology · TW · Market cap 1.5B TWD

XI Xander International Corp 6118 · TWO
Price15.60 TWD
Fair Value6.73 TWD
Upside-56.9%
Quality48/100
Watch Xander International Corp for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 0.3% net margin
Low debt · negative free cash flow
Trails peers (3/12)
Narrow moat 24/100
Evidence: High Range 5.05 TWD – 8.41 TWD Share as image

Fair value as of: Jul 21, 2026

From 15 valuation models · updated 20 days ago

Share price −7.1% over the past month.

Below-average quality, and screening another 57% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (8.41 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

47.66 TWD 10.82 TWD Fair Value 6.73 TWD Feb 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 10.82 TWD – 47.66 TWD · fair‑value band 5.05 TWD – 8.41 TWD · the 15.60 TWD price screens above the 6.73 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

Xander International Corp (6118) currently trades at 15.60 TWD, while our model-based Fair Value estimate is 6.73 TWD, implying the stock looks roughly 56.9% overvalued today. The Quality Score stands at 48/100 (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, Xander International Corp generated revenue of 10.3B TWD at a net margin of 0.3%. Revenue grew 13.2% year over year. It earns a return on equity of 2.6%. Net debt stands at 482M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 5.05 TWD (bear case) to 8.41 TWD (bull case); at 15.60 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 44% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -33% fair-value upside, at -57%, 6118 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
Residual Income 8.67 TWD 8.41 TWD 6.77 TWD 76
ROIC Compounder 7.65 TWD 8.13 TWD 8.53 TWD 72
Gordon GGM 2.33 TWD 2.51 TWD 2.78 TWD 70
All 15 models by family
DCF Models
Owner Earnings 10.32 TWD 12.20 TWD 15.36 TWD 31
Earnings-Based
Graham-Dodd 2.69 TWD 3.34 TWD 3.78 TWD 54
EPV 7.65 TWD 8.13 TWD 8.53 TWD 59
Dividend Discount
Gordon GGM 2.33 TWD 2.51 TWD 2.78 TWD 70
DDM Multi-Stage 2.33 TWD 2.78 TWD 3.36 TWD 61
Multiples
P/E Multiple 5.94 TWD 7.92 TWD 9.90 TWD 63
P/S Multiple 5.05 TWD 6.73 TWD 8.41 TWD 58
P/B Multiple 5.05 TWD 6.73 TWD 8.41 TWD 55
EV/EBIT 10.75 TWD 12.96 TWD 15.17 TWD 53
EV/EBITDA 13.02 TWD 15.99 TWD 18.96 TWD 54
EV/Revenue 8.58 TWD 10.50 TWD 12.42 TWD 43
Asset-Based
NCAV (Graham) 6.27 TWD 8.40 TWD 12.54 TWD 50
Economic Profit
Residual Income 8.67 TWD 8.41 TWD 6.77 TWD 76
ROIC Compounder 7.65 TWD 8.13 TWD 8.53 TWD 72
Growth Earnings
Growth-Adj P/E 4.20 TWD 6.00 TWD 7.80 TWD 68

Widest divergence: DCF Models (12.20 TWD) versus Dividend Discount (2.51 TWD). Highest evidence: Residual Income (76).

Notify me when 6118 reaches fair value

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

Key figures & financial health

Revenue (TTM) 10.3B TWD
Revenue growth (YoY) +13.2%
Net margin 0.3%
Return on equity 2.6%
Free cash flow −179M TWD FY2025
P/E ratio 40.3
More key figures
EPS (TTM) 0.4000 TWD
EPS growth (YoY) -33.0%
Net debt 482M TWD FY2025

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

Quality Score breakdown

Overall quality 48/100

Of which business quality 46 · Market factors (momentum, volatility) 37

Profitability 37
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 10
Earnings quality: real cash, not paper profit
Fin. Strength 51
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 66
Calm price path (market factor)
Momentum 30
Price trend over the last 3–12 months (market factor)
52W Momentum 18
Distance to the 52-week high (market factor)
Net Issuance 82
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

Xander International Corp. operates as an agency and distributor of electronic components, integrated circuits, and computer equipment in Taiwan.

Full company description

Xander International Corp. operates as an agency and distributor of electronic components, integrated circuits, and computer equipment in Taiwan. The company offers digital multimedia products, including audio-visual entertainment karaoke machines, LCD monitors, digital electronic display signboards, large touch displays, TV boxes, TV accessories, projectors, DVDs, speakers, earphones, microphones, digital cameras, digital video cameras, audio/video signal distribution switches, multimedia audio and video players, and display peripherals. It also provides microprocessors, motherboards, graphics cards, sound cards, memory cards, chassis, cooling fans, power supplies, and other components; computer peripherals comprising capture boxes, computer desks, video conferencing peripherals, charging products, printers, ink and toner cartridges, ribbons, keyboard and mouse sets, printer parts, scanners, batteries, KVM switches, uninterruptible power supply systems, signal extenders and converters, hubs, and transmission lines; computer systems that include laptops, personal computers, tablet PCs, and servers; and gaming chairs. In addition, the company offers video products such as video conferencing cameras, webcams, live streaming products, and monitoring systems; network products comprising switches, routers, smart home devices, network cards, and commercial information security products; and storage and backup products, including NAS systems, hard drives, SSDs, and flash drives. Further, it engages in the wholesale and retail sale of office equipment. Xander International Corp. was founded in 1995 and is headquartered in New Taipei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xander International Corp reported revenue of 10.0B TWD in FY2025 versus 9.4B TWD in FY2021, a compound +1.5%/yr. Reported net income was 36.0M TWD in FY2025, compounding −9.8%/yr from FY2021.

Growth Quality 33/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
10.0B TWD
Latest YoY
+10.6%
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.
+1.1%
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.
+3.3%
Avg. growth/yr (23Y) 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.
+2.2%
Revenue +1.5%/yr
FY21 9.4B TWD
FY22 9.7B TWD
FY23 8.4B TWD
FY24 9.1B TWD
FY25 10.0B TWD
Net income −9.8%/yr
FY21 54.3M TWD
FY22 33.4M TWD
FY23 21.0M TWD
FY24 35.1M TWD
FY25 36.0M TWD

6118 screens 57% overvalued. Compare with TD SYNNEX Corporation →

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). "Xander International Corp Fair Value". https://www.fairvalue-calculator.com/stock/6118

Peer Group

Electronics & Computer Distribution · 151 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 48 · Below median
Fair Value upside −57% · Bottom 25%
Return on equity (TTM) 3% · Below median
Return on assets 1% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 0% · Bottom 25%
Revenue growth 13% · Above median
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Electronics & Computer Distribution median · lower = cheaper

P/E (TTM) 40.3× · Pricier than 75% of peers
P/B 1.28× · Pricier than median
P/S (TTM) 0.14× · Cheaper than 75% of peers
EV/EBITDA 21.5× · 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 14
FUTURE 66 · sector 57
PAST 11 · sector 36
HEALTH 100 · sector 98
DIVIDEND 0 · sector 39

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 Electronics & Computer Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
TD SYNNEX Corporation SNX $251.52 $207.02 -18%
Unisplendour Corporation 000938 ¥38.59 ¥11.79 -69%
Rexel S.A RXL €38.59 €33.31 -14%
Arrow Electronics, Inc ARW $204.10 $115.40 -43%
Avnet, Inc AVT $87.13 $58.57 -33%
WPG Holdings 3702 106.50 TWD 102.31 TWD -4%
Shenzhen Huaqiang Industry Co 000062 ¥22.37 ¥7.52 -66%
Synnex Technology International Corporation 2347 85.30 TWD 86.30 TWD +1%
Nanjing Sunlord Electronics Corporation 300975 ¥37.37 ¥8.60 -77%
Beijing Tricolor Technology Co 603516 ¥106.52 ¥23.39 -78%

Compare Xander International Corp 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 Xander International Corp (6118) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 6.73 TWD versus a price of 15.60 TWD, about −57% (overvalued).
What is the fair value of 6118?
Our model-based fair value for Xander International Corp is 6.73 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 15.60 TWD.
What is the quality score of 6118?
Xander International Corp has a Quality Score of 48/100. 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 Xander International Corp (6118)?
Xander International Corp reported trailing-twelve-month revenue of about 10.3B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 6118?
The net profit margin of Xander International Corp is about 0.3%, meaning it keeps roughly 0.3% 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 Xander International Corp 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.