GrandTech C.G. Systems (6123) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of GrandTech C.G. Systems stock TWD 68.53, price TWD 40.05, upside +71.1%, quality 66 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range 40.05 TWD – 78.30 TWD · fair‑value band 53.13 TWD – 83.93 TWD · the 40.05 TWD price screens below the 68.53 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow GrandTech C.G. Systems in your weekly email
Every Wednesday you see whether GrandTech C.G. Systems is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
GrandTech C.G. Systems Inc. provides marketing services for graphics, imaging, and multimedia design software in Taiwan.
Show moreShow less
The company distributes 2D and 3D professional software products; digital printing equipment and solutions; and IT software and hardware products for enterprises, as well as IT product integration and cloud services.
It also operates in Hong Kong, China, Singapore, Malaysia, Indonesia, and internationally. The company was founded in 1991 and is based in Taipei City, Taiwan.
Stock analysis
GrandTech C.G. Systems (6123) currently trades at 40.05 TWD, while our model-based Fair Value estimate is 68.53 TWD, implying the stock looks roughly 42% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 76.58 TWD per share, and 17 of the 24 models we run sit above the 40.05 TWD price.
Bear case: the Asset-Based group reads lowest at 19.61 TWD, and 7 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 53.13 TWD (bear) to 83.93 TWD (bull), the price of 40.05 TWD sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 66/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
GrandTech C.G. Systems reported revenue of 5.1B TWD in FY2025 versus 4.9B TWD in FY2021, a compound +0.6%/yr. Reported net income was 168M TWD in FY2025, compounding −11.9%/yr from FY2021.
Key figures
Market cap 2.4B TWD (≈ $73.8M) Micro · P/E ratio 12.1 · P/S ratio 0.50 · EPS (TTM) 3.31 TWD · Dividend yield 9.0% · Net margin 4.2% · Return on equity 15.4% · Return on assets (EBIT) 12.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 26% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 0% fair-value upside, at 71%, 6123 screens cheaper than that median.
Fair Value models
Bear53.13 TWDFair Value 68.53 TWDBull83.93 TWD
Price 40.05 TWD · Upside +71.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
−8.7%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−1.5%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+0.0%
Start year 2020 (pandemic)
Revenue growth 8 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+2.3%
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. 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.
+1.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−7.9%
Dividend (yield on the price)9.0%
Profit margin 2020 to 2025 ⓘ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.7% → 6%
⚠ Revenue per share shrinking 1.3%/yr over ~6Y (margins intact) ⓘ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.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−17.8%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −19.1% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Electronics & Computer Distribution · 149 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+71.1% · Top 25%
Profitability
Return on equity (12 months)15.4% · Above median
Return on assets6.6% · Top 25%
Net margin (12 months)6.3% · Top 25%
Operating margin (12 months)5.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)−6.9% · Bottom 25%
Dividend yield (12 months)9.0% · Top 25%
Valuation Multiplesvs Electronics & Computer Distribution median · lower = cheaper
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). "GrandTech C.G. Systems Fair Value". https://www.fairvalue-calculator.com/stock/6123
Frequently asked questions
Is GrandTech C.G. Systems (6123) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 68.53 TWD versus a price of 40.05 TWD, about +71% upside (undervalued).
What is the fair value of 6123?
Our model-based fair value for GrandTech C.G. Systems is 68.53 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 40.05 TWD.
What is the quality score of 6123?
GrandTech C.G. Systems has a Quality Score of 66/100. 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 GrandTech C.G. Systems (6123)?
Our model-based price target is the fair value of 68.53 TWD (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 53.13 TWD, optimistic scenario 83.93 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the GrandTech C.G. Systems stock forecast for 2026?
Our models put fair value at 68.53 TWD, about +71% upside versus a price of 40.05 TWD (undervalued). Cautious scenario 53.13 TWD, optimistic scenario 83.93 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of GrandTech C.G. Systems (6123)?
GrandTech C.G. Systems reported trailing-twelve-month revenue of about 4.8B TWD (latest available figure, as of Nov 9, 2026).
Does GrandTech C.G. Systems pay a dividend?
GrandTech C.G. Systems currently shows a dividend yield of 8.99% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of GrandTech C.G. Systems (6123) and when is the ex-dividend date?
GrandTech C.G. Systems pays a dividend of 3.60 TWD per share a year, a dividend yield of 9.0%. The last ex-dividend date was Jun 16, 2026. A dividend has been paid every year since at least 2008. The payout ratio is 109% of earnings. Free cash flow covers the dividend 2.30 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into GrandTech C.G. Systems (6123)?
For today's price to be fair in a discounted-cash-flow model, GrandTech C.G. Systems would have to grow free cash flow by -17.8 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +0.0 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 6123 use?
Our models discount GrandTech C.G. Systems at 11.8 %: a base by market capitalisation (micro), damped by beta 0.08, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For GrandTech C.G. Systems that is -17.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has GrandTech C.G. Systems (6123) delivered so far?
Over the past 5 years revenue at GrandTech C.G. Systems grew +0.0 % a year. The price currently implies free-cash-flow growth of -17.8 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of GrandTech C.G. Systems (6123) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into GrandTech C.G. Systems (-17.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of GrandTech C.G. Systems (6123)?
The free-cash-flow yield on the price is 20.65 %: that much free cash flow GrandTech C.G. Systems produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GrandTech C.G. Systems (6123)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GrandTech C.G. Systems it is 68.53 TWD per share (as of Nov 9, 2026), against a price of 40.05 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is GrandTech C.G. Systems stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 6123 trades below its calculated fair value: price 40.05 TWD, fair value 68.53 TWD, a gap of about +71% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 6123?
No. The price is what the market pays today (40.05 TWD); the fair value is what the company's own numbers justify (68.53 TWD). For GrandTech C.G. Systems the two are 28.48 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is GrandTech C.G. Systems worth?
The market values GrandTech C.G. Systems at about 2.4B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 40.05 TWD; our models calculate a fair value of 68.53 TWD per share.
What do the bullish and bearish scenarios say about 6123?
Our models span a range for GrandTech C.G. Systems: cautious scenario 53.13 TWD, base 68.53 TWD, optimistic 83.93 TWD per share (as of Nov 9, 2026, price 40.05 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6123?
GrandTech C.G. Systems trades at a price-to-earnings ratio of 12.1 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 68.53 TWD is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 11.0. Other multiples: P/B 1.5, P/S 0.8, EV/EBITDA 1.6.
How solid is the balance sheet of GrandTech C.G. Systems (6123)?
Balance-sheet figures for GrandTech C.G. Systems (as of Nov 9, 2026): return on equity 15.4%. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 6123 from its 52-week high?
GrandTech C.G. Systems trades at 40.05 TWD, about 26% below its 52-week high of 54.00 TWD and at the low of 40.05 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 68.53 TWD is for.
Which stocks are comparable to GrandTech C.G. Systems?
From the same area (Technology) we also value TD SYNNEX Corporation, Unisplendour Corporation, Arrow Electronics, Inc, Avnet, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is GrandTech C.G. Systems stock attractive at the current price?
The data as of Nov 9, 2026: price 40.05 TWD, calculated fair value 68.53 TWD (+71%), Quality Score 66/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 6123 calculated?
We run GrandTech C.G. Systems through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 68.53 TWD builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. GrandTech C.G. Systems currently trades 42% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of GrandTech C.G. Systems (6123)?
The closing price on Nov 6, 2026 was 40.05 TWD. Our model-based fair value is 68.53 TWD, about +71% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with GrandTech C.G. Systems right now?
The price is below even our cautious bear case (53.13 TWD). The market is more pessimistic than our downside scenario. Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of GrandTech C.G. Systems
How large is the market capitalisation of GrandTech C.G. Systems (6123)?
The market capitalisation of GrandTech C.G. Systems is 2.4B TWD (≈ $73.8M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of GrandTech C.G. Systems (6123)?
The price-to-sales ratio of GrandTech C.G. Systems is 0.50 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of GrandTech C.G. Systems (6123)?
Earnings per share at GrandTech C.G. Systems are 3.31 TWD (price ÷ EPS = P/E 12.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of GrandTech C.G. Systems (6123)?
The dividend yield of GrandTech C.G. Systems is 9.0% (payout 109%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of GrandTech C.G. Systems (6123)?
The net margin of GrandTech C.G. Systems is 4.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of GrandTech C.G. Systems (6123)?
The return on equity (ROE) of GrandTech C.G. Systems is 15.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of GrandTech C.G. Systems (6123)?
On an EBIT basis the return on assets of GrandTech C.G. Systems is 12.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of GrandTech C.G. Systems (6123)?
The operating margin of GrandTech C.G. Systems is 5.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at GrandTech C.G. Systems (6123)?
Revenue at GrandTech C.G. Systems is growing −6.9% versus a year earlier (3y avg −1.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at GrandTech C.G. Systems (6123)?
Earnings per share at GrandTech C.G. Systems are growing +68.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does GrandTech C.G. Systems (6123) hold?
GrandTech C.G. Systems holds more cash than debt, 638M TWD net (fiscal year 2023). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch GrandTech C.G. Systems in the live analysis
One click puts GrandTech C.G. Systems on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026