EN DE

Nan Juen International Co (6584) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 47.0B TWD

NJ Nan Juen International Co 6584 · TWO
Price550.00 TWD
Fair Value104.78 TWD
Upside-81.0%
Quality59/100
Watch Nan Juen International Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 19.3% net margin
Low debt · generates free cash flow
0.37% dividend yield
Mixed vs. peers (6/14)
Wide moat 75/100
Evidence: High Range 64.82 TWD – 133.01 TWD Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from 113.52 TWD to 104.78 TWD (−7.7%) since Jul 12, 2026. Share price −18.8% over the past month.

A solid business, but screening 81% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (133.01 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (64.82 TWD to 133.01 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

805.00 TWD 31.09 TWD Fair Value 104.78 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 31.09 TWD – 805.00 TWD · fair‑value band 64.82 TWD – 133.01 TWD · the 550.00 TWD price screens above the 104.78 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Nan Juen International Co (6584) currently trades at 550.00 TWD, while our model-based Fair Value estimate is 104.78 TWD, implying the stock looks roughly 81.0% overvalued today. The Quality Score stands at 59/100 (solid quality), in the Consumer Cyclical 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, Nan Juen International Co generated revenue of 2.8B TWD at a net margin of 19.3%. Revenue grew 73.5% year over year. It earns a return on equity of 18.4%. Net debt stands at 202M TWD. Fundamentals as of Jul 16, 2026

Our scenario range runs from 64.82 TWD (bear case) to 133.01 TWD (bull case); at 550.00 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 36% below its 52-week high and 262% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at -81%, 6584 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 42.54 TWD 86.72 TWD 168.90 TWD 80
Residual Income 40.97 TWD 48.38 TWD 101.02 TWD 76
Rev-Margin DCF 58.10 TWD 119.21 TWD 208.81 TWD 74
All 26 models by family
DCF Models
FCF DCF 44.37 TWD 77.87 TWD 169.66 TWD 38
Owner Earnings 81.76 TWD 181.63 TWD 385.97 TWD 31
5Y Revenue Exit 58.10 TWD 116.95 TWD 219.97 TWD 39
5Y EBITDA Exit 76.44 TWD 157.37 TWD 289.68 TWD 41
5Y P/E Exit 71.74 TWD 154.75 TWD 260.70 TWD 38
10Y Revenue Exit 51.31 TWD 114.39 TWD 203.70 TWD 36
10Y EBITDA Exit 66.59 TWD 147.93 TWD 296.07 TWD 37
10Y P/E Exit 63.31 TWD 139.34 TWD 268.70 TWD 35
Earnings-Based
Graham-Dodd 35.63 TWD 236.67 TWD 331.43 TWD 54
Lynch FV 69.13 TWD 98.76 TWD 128.38 TWD 50
PEG = 1.0 69.13 TWD 98.76 TWD 128.38 TWD 46
EPV 50.30 TWD 58.89 TWD 66.40 TWD 59
Dividend Discount
Gordon GGM 12.86 TWD 26.74 TWD 42.43 TWD 70
DDM Multi-Stage 12.86 TWD 22.55 TWD 28.07 TWD 61
Multiples
P/E Multiple 86.44 TWD 115.26 TWD 144.07 TWD 63
P/S Multiple 66.80 TWD 89.06 TWD 111.33 TWD 58
P/B Multiple 66.80 TWD 89.06 TWD 111.33 TWD 55
EV/EBIT 86.08 TWD 115.18 TWD 144.28 TWD 53
EV/EBITDA 92.01 TWD 123.09 TWD 154.16 TWD 54
EV/Revenue 61.09 TWD 87.79 TWD 114.50 TWD 43
Asset-Based
NCAV (Graham) 22.26 TWD 29.83 TWD 44.52 TWD 50
Growth DCF
Growth DCF 42.54 TWD 86.72 TWD 168.90 TWD 80
Rev-Margin DCF 58.10 TWD 119.21 TWD 208.81 TWD 74
Economic Profit
Residual Income 40.97 TWD 48.38 TWD 101.02 TWD 76
ROIC Compounder 55.14 TWD 80.06 TWD 101.42 TWD 72
Growth Earnings
Growth-Adj P/E 98.36 TWD 140.52 TWD 182.67 TWD 68

Widest divergence: Growth Earnings (140.52 TWD) versus Dividend Discount (22.55 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.8B TWD
Revenue growth (YoY) +73.5%
Net margin 19.3%
Return on equity 18.4%
Free cash flow 211M TWD FY2025
P/E ratio 125.7
More key figures
Operating margin 29.5%
EPS (TTM) 5.30 TWD
Dividend yield 0.4%
EPS growth (YoY) +235%
Net debt 202M TWD FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 57 · Market factors (momentum, volatility) 67

Profitability 48
Margins and returns on capital today
Quality Growth 92
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 48
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 73
Price trend over the last 3–12 months (market factor)
52W Momentum 78
Distance to the 52-week high (market factor)
Net Issuance 22
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

Nan Juen International Co., Ltd., together with its subsidiaries, engages in the research, development, manufacturing, and trading of steel ball guide rails in the United States, Asia, Europe, Africa, and internationally. It offers residential, RV, industrial, appliance, toolbox, and server slides; office furniture; kitchen spaces; and loading products.

Full company description

Nan Juen International Co., Ltd., together with its subsidiaries, engages in the research, development, manufacturing, and trading of steel ball guide rails in the United States, Asia, Europe, Africa, and internationally. It offers residential, RV, industrial, appliance, toolbox, and server slides; office furniture; kitchen spaces; and loading products. The company was formerly known as Nan Juen Industrial Corporation and changed its name to Nan Juen International Co., Ltd. in September 1996. The company was founded in 1977 and is headquartered in Taoyuan City, Taiwan. Nan Juen International Co., Ltd. operates as a subsidiary of Repon Industrial Corporation.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nan Juen International Co reported revenue of 2.4B TWD in FY2025 versus 2.0B TWD in FY2021, a compound +4.5%/yr. Reported net income was 370M TWD in FY2025, compounding +43.7%/yr from FY2021.

Growth Quality 83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
2.4B TWD
Latest YoY
+26.4%
Avg. growth/yr (3Y)
+6.8%
Revenue +4.5%/yr
FY21 2.0B TWD
FY22 2.0B TWD
FY23 1.3B TWD
FY24 1.9B TWD
FY25 2.4B TWD
Net income +43.7%/yr
FY21 86.8M TWD
FY22 131M TWD
FY23 8.3M TWD
FY24 192M TWD
FY25 370M TWD

6584 screens 81% overvalued. Compare with Midea Group →

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). "Nan Juen International Co Fair Value". https://www.fairvalue-calculator.com/stock/6584

Peer Group

Furnishings, Fixtures & Appliances · 311 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 59 · Above median
Fair Value upside −81% · Bottom 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 29% · Top 25%
Revenue growth 74% · Top 25%
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 125.7× · Pricier than 75% of peers
P/B 14.96× · Pricier than 75% of peers
P/S (TTM) 16.80× · Pricier than 75% of peers
P/FCF 6.9× · Pricier than median
EV/EBITDA 60.4× · 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 26
FUTURE 100 · sector 0
PAST 74 · sector 19
HEALTH 91 · sector 98
DIVIDEND 7 · sector 55

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥26.33 ¥48.03 +82%
Zhejiang Supor Co 002032 ¥43.85 ¥44.84 +2%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%
Ecovacs Robotics Co 603486 ¥50.13 ¥54.11 +8%

Compare Nan Juen International Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Nan Juen International Co (6584) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 104.78 TWD versus a price of 550.00 TWD, about −81% (overvalued).
What is the fair value of 6584?
Our model-based fair value for Nan Juen International Co is 104.78 TWD (as of Jul 16, 2026), built from audited fundamentals. The current price is 550.00 TWD.
What is the quality score of 6584?
Nan Juen International Co has a Quality Score of 59/100. 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 Nan Juen International Co (6584)?
Nan Juen International Co reported trailing-twelve-month revenue of about 2.8B TWD (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 6584?
The net profit margin of Nan Juen International Co is about 19.3%, meaning it keeps roughly 19.3% of revenue as net income. Based on the latest reported figures.
Does Nan Juen International Co pay a dividend?
Nan Juen International Co currently shows a dividend yield of about 0.37% relative to its recent price (as of Jul 16, 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 Nan Juen International 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.