EN DE

Promate Electronic Co (6189) Fair Value & Analysis

Technology · TW · Market cap 12.5B TWD

PE Promate Electronic Co 6189 · TW
Price49.05 TWD
Fair Value46.35 TWD
Upside-5.5%
Quality44/100
Watch Promate Electronic Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.4% net margin
Low debt · generates free cash flow
5.75% dividend yield
Ranks above peers (10/14)
Narrow moat 39/100
Evidence: High Range 34.77 TWD – 57.94 TWD Share as image

Fair value as of: Jul 21, 2026

From 25 valuation models · updated 20 days ago

Share price −2.7% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 34.77 TWD (bear) to 57.94 TWD (bull), base 46.35 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 44/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

111.00 TWD 28.64 TWD Fair Value 46.35 TWD Mar 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 28.64 TWD – 111.00 TWD · fair‑value band 34.77 TWD – 57.94 TWD · the 49.05 TWD price screens above the 46.35 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

Promate Electronic Co (6189) currently trades at 49.05 TWD, while our model-based Fair Value estimate is 46.35 TWD, implying the stock looks roughly 5.5% fairly valued today. The Quality Score stands at 44/100 (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, Promate Electronic Co generated revenue of 29.2B TWD at a net margin of 2.4%. Revenue declined 5.9% year over year. It earns a return on equity of 11.4%. Net debt stands at 788M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 34.77 TWD (bear case) to 57.94 TWD (bull case); at 49.05 TWD, the current price sits within 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 39% below its 52-week high and 19% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -33% fair-value upside, at -6%, 6189 screens cheaper 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 28.58 TWD 36.13 TWD 46.49 TWD 80
Residual Income 21.70 TWD 24.81 TWD 38.63 TWD 76
Rev-Margin DCF 46.51 TWD 70.47 TWD 96.10 TWD 74
All 25 models by family
DCF Models
FCF DCF 28.09 TWD 36.25 TWD 48.00 TWD 38
Owner Earnings 40.69 TWD 54.62 TWD 74.66 TWD 31
5Y Revenue Exit 46.51 TWD 70.66 TWD 100.95 TWD 39
5Y EBITDA Exit 48.02 TWD 73.36 TWD 102.04 TWD 41
5Y P/E Exit 39.60 TWD 58.29 TWD 77.10 TWD 38
10Y Revenue Exit 38.03 TWD 58.33 TWD 84.38 TWD 36
10Y EBITDA Exit 40.41 TWD 60.16 TWD 85.18 TWD 37
10Y P/E Exit 35.14 TWD 49.94 TWD 66.90 TWD 35
Earnings-Based
Graham-Dodd 18.54 TWD 45.27 TWD 58.56 TWD 54
PEG = 1.0 8.09 TWD 11.56 TWD 15.03 TWD 46
EPV 54.08 TWD 61.39 TWD 67.78 TWD 59
Dividend Discount
Gordon GGM 30.50 TWD 55.31 TWD 87.88 TWD 70
DDM Multi-Stage 30.50 TWD 45.78 TWD 62.47 TWD 61
Multiples
P/E Multiple 40.90 TWD 54.53 TWD 68.17 TWD 63
P/S Multiple 34.76 TWD 46.35 TWD 57.94 TWD 58
P/B Multiple 34.76 TWD 46.35 TWD 57.94 TWD 55
EV/EBIT 83.94 TWD 108.51 TWD 133.08 TWD 53
EV/EBITDA 66.16 TWD 84.80 TWD 103.44 TWD 54
EV/Revenue 59.92 TWD 81.21 TWD 102.50 TWD 43
Asset-Based
NCAV (Graham) 11.77 TWD 15.77 TWD 23.53 TWD 50
Growth DCF
Growth DCF 28.58 TWD 36.13 TWD 46.49 TWD 80
Rev-Margin DCF 46.51 TWD 70.47 TWD 96.10 TWD 74
Economic Profit
Residual Income 21.70 TWD 24.81 TWD 38.63 TWD 76
ROIC Compounder 55.80 TWD 65.56 TWD 75.66 TWD 72
Growth Earnings
Growth-Adj P/E 31.41 TWD 44.88 TWD 58.34 TWD 68

Widest divergence: DCF Models (58.29 TWD) versus Asset-Based (15.77 TWD). Highest evidence: Growth DCF (80).

Notify me when 6189 reaches fair value

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

Key figures & financial health

Revenue (TTM) 29.2B TWD
Revenue growth (YoY) -5.9%
Net margin 2.4%
Return on equity 11.4%
Free cash flow 438M TWD FY2025
P/E ratio 17.6
More key figures
Operating margin 4.6%
EPS (TTM) 2.70 TWD
Dividend yield 5.8%
EPS growth (YoY) -9.1%
Net debt 788M TWD FY2025

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

Quality Score breakdown

Overall quality 44/100

Of which business quality 45 · Market factors (momentum, volatility) 46

Profitability 48
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 11
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

Promate Electronic Co.,Ltd. engages in the distribution and sale of electronic/electrical components, and computer software and electrical products in Taiwan.

Full company description

Promate Electronic Co.,Ltd. engages in the distribution and sale of electronic/electrical components, and computer software and electrical products in Taiwan. It offers electronic components, such as application-specific and LCD display products, linear/distributed components, application-specific, and image processing ICs; embedded control systems and medical displays; and application-specific display modules for medical, factory automation, military, outdoor, and sports equipment. The company also provides warehouse and logistic device services, as well as information software service. Its products are used in analog, automotive, communication, computer, consumer, display, and LED applications. The company was founded in 1986 and is headquartered in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Promate Electronic Co reported revenue of 29.7B TWD in FY2025 versus 32.5B TWD in FY2021, a compound −2.2%/yr. Reported net income was 719M TWD in FY2025, compounding −2.4%/yr from FY2021.

Growth Quality 51/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
29.7B TWD
Latest YoY
−21.8%
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.
+1.9%
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.
+2.1%
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.
+6.9%
Revenue −2.2%/yr
FY21 32.5B TWD
FY22 28.1B TWD
FY23 29.5B TWD
FY24 38.0B TWD
FY25 29.7B TWD
Net income −2.4%/yr
FY21 794M TWD
FY22 820M TWD
FY23 847M TWD
FY24 1.4B TWD
FY25 719M TWD
Character of growth · EPS growth decomposed (2014-2025) +3.9 % p.a.
Revenue per share +3.3 pp

of which total revenue +6.1 pp · buybacks/dilution −2.8 pp

EBIT margin +2.4 pp
Tax rate −0.4 pp
Residual (interest, one-offs) −1.5 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 6189: get an alert when its fair value changes →

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). "Promate Electronic Co Fair Value". https://www.fairvalue-calculator.com/stock/6189

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 44 · Bottom 25%
Fair Value upside −6% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 5% · Above median
Net margin (TTM) 2% · Above median
Operating margin (TTM) 5% · Above median
Revenue growth -6% · Bottom 25%
Dividend yield (TTM) 5.8% · Top 25%
Debt / equity 0.03× · Lower than median

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

P/E (TTM) 17.6× · Cheaper than median
P/B 2.01× · Pricier than median
P/S (TTM) 0.43× · Pricier than median
P/FCF 0.9× · Cheaper than median
EV/EBITDA 6.8× · 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 26 · sector 14
FUTURE 0 · sector 57
PAST 46 · sector 36
HEALTH 98 · sector 98
DIVIDEND 100 · sector 39

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 Promate Electronic Co 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 Promate Electronic Co (6189) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 46.35 TWD versus a price of 49.05 TWD, about −6% (fairly valued).
What is the fair value of 6189?
Our model-based fair value for Promate Electronic Co is 46.35 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 49.05 TWD.
What is the quality score of 6189?
Promate Electronic Co has a Quality Score of 44/100. 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 Promate Electronic Co (6189)?
Promate Electronic Co reported trailing-twelve-month revenue of about 29.2B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 6189?
The net profit margin of Promate Electronic Co is about 2.4%, meaning it keeps roughly 2.4% of revenue as net income. Based on the latest reported figures.
Does Promate Electronic Co pay a dividend?
Promate Electronic Co currently shows a dividend yield of about 5.75% relative to its recent price (as of Jul 21, 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 Promate Electronic 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.