EN DE

Depo Auto Parts Industrial Co (6605) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 22.1B TWD

DA Depo Auto Parts Industrial Co 6605 · TW
Price141.00 TWD
Fair Value225.32 TWD
Upside+59.8%
Quality61/100
Watch Depo Auto Parts Industrial Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 11.5% net margin
Low debt · generates free cash flow
4.80% dividend yield
Ranks above peers (12/15)
Moderate moat 54/100
Evidence: High Range 157.77 TWD – 281.65 TWD Share as image

Fair value as of: Jul 23, 2026

From 25 valuation models · updated 18 days ago

Fair value updated Jul 23, 2026, revised from 307.88 TWD to 225.32 TWD (−26.8%) since Jun 25, 2026. Share price +10.6% over the past month.

A solid business, screening 60% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (157.77 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

274.00 TWD 44.81 TWD Fair Value 225.32 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 44.81 TWD – 274.00 TWD · fair‑value band 157.77 TWD – 281.65 TWD · the 141.00 TWD price screens below the 225.32 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Depo Auto Parts Industrial Co (6605) currently trades at 141.00 TWD, while our model-based Fair Value estimate is 225.32 TWD, implying the stock looks roughly 59.8% undervalued today. The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Depo Auto Parts Industrial Co generated revenue of 19.2B TWD at a net margin of 11.5%. Revenue declined 4.5% year over year. It earns a return on equity of 10.7%. Net debt stands at 2.2B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 157.77 TWD (bear case) to 281.65 TWD (bull case); at 141.00 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 28% below its 52-week high and 14% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at 60%, 6605 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 BearBaseBull Evidence
Highest evidence
Growth DCF 192.52 TWD 264.26 TWD 363.48 TWD 80
Residual Income 110.68 TWD 127.52 TWD 211.66 TWD 76
Rev-Margin DCF 141.64 TWD 197.07 TWD 258.29 TWD 74
All 25 models by family
DCF Models
FCF DCF 188.21 TWD 266.45 TWD 380.08 TWD 38
Owner Earnings 202.53 TWD 287.55 TWD 411.02 TWD 31
5Y Revenue Exit 141.64 TWD 194.96 TWD 260.08 TWD 39
5Y EBITDA Exit 247.78 TWD 386.32 TWD 543.27 TWD 41
5Y P/E Exit 212.39 TWD 322.52 TWD 433.72 TWD 38
10Y Revenue Exit 154.54 TWD 205.91 TWD 269.09 TWD 36
10Y EBITDA Exit 224.10 TWD 336.19 TWD 478.03 TWD 37
10Y P/E Exit 201.87 TWD 292.75 TWD 397.21 TWD 35
Earnings-Based
Graham-Dodd 95.16 TWD 242.75 TWD 315.76 TWD 54
PEG = 1.0 45.26 TWD 64.66 TWD 84.05 TWD 46
EPV 174.42 TWD 199.67 TWD 221.76 TWD 59
Dividend Discount
Gordon GGM 82.64 TWD 160.13 TWD 272.57 TWD 70
DDM Multi-Stage 82.64 TWD 126.03 TWD 172.88 TWD 61
Multiples
P/E Multiple 230.91 TWD 307.88 TWD 384.85 TWD 63
P/S Multiple 105.37 TWD 140.49 TWD 175.61 TWD 58
P/B Multiple 178.43 TWD 237.91 TWD 297.39 TWD 55
EV/EBIT 286.36 TWD 374.16 TWD 461.97 TWD 53
EV/EBITDA 316.63 TWD 414.53 TWD 512.43 TWD 54
EV/Revenue 121.27 TWD 163.42 TWD 205.56 TWD 43
Asset-Based
NCAV (Graham) 60.02 TWD 80.42 TWD 120.03 TWD 50
Growth DCF
Growth DCF 192.52 TWD 264.26 TWD 363.48 TWD 80
Rev-Margin DCF 141.64 TWD 197.07 TWD 258.29 TWD 74
Economic Profit
Residual Income 110.68 TWD 127.52 TWD 211.66 TWD 76
ROIC Compounder 181.46 TWD 219.88 TWD 263.49 TWD 72
Growth Earnings
Growth-Adj P/E 178.38 TWD 254.83 TWD 331.28 TWD 68

Widest divergence: DCF Models (287.55 TWD) versus Asset-Based (80.42 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 19.2B TWD
Revenue growth (YoY) -4.5%
Net margin 11.5%
Return on equity 10.7%
Free cash flow 2.5B TWD FY2025
P/E ratio 10.2
More key figures
Operating margin 18.3%
EPS (TTM) 13.79 TWD
Dividend yield 4.6%
EPS growth (YoY) -19.8%
Net debt 2.2B TWD FY2025

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 60 · Market factors (momentum, volatility) 42

Profitability 45
Margins and returns on capital today
Quality Growth 16
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 18
Distance to the 52-week high (market factor)
Net Issuance 90
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

Depo Auto Parts Industrial Co., Ltd. manufactures and sells automotive and other related lighting products in Taiwan, Asia, and the United States. The company offers stamping, plastic injections, and painting and other transportation equipment.

Full company description

Depo Auto Parts Industrial Co., Ltd. manufactures and sells automotive and other related lighting products in Taiwan, Asia, and the United States. The company offers stamping, plastic injections, and painting and other transportation equipment. It also engages in the manufactures and trades of automotive and motorcycle parts; automotive and motorcycle light fixtures and bulbs; automotive plastic parts; trades of auto parts; supplies automotive and automotive light equipment; automotive instrument clusters; car and signal lights; automotive parts and components; light products; research and development of automotive electronic devices; and other related products. In addition, the company is involved in the investment business. The company was formerly known as Ming Yang Corp. and changed its name to Depo Auto Parts Industrial Co., Ltd. in August 2002. Depo Auto Parts Industrial Co., Ltd. was founded in 1969 and is headquartered in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Depo Auto Parts Industrial Co reported revenue of 19.4B TWD in FY2025 versus 16.1B TWD in FY2021, a compound +4.7%/yr. Reported net income was 2.3B TWD in FY2025, compounding +19.6%/yr from FY2021.

Growth Quality 71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
19.4B TWD
Latest YoY
−3.7%
Avg. growth/yr (3Y)
+4.2%
Avg. growth/yr (5Y)
+6.4%
Avg. growth/yr (23Y)
+7.2%
Revenue +4.7%/yr
FY21 16.1B TWD
FY22 17.2B TWD
FY23 18.6B TWD
FY24 20.2B TWD
FY25 19.4B TWD
Net income +19.6%/yr
FY21 1.1B TWD
FY22 1.8B TWD
FY23 2.4B TWD
FY24 3.1B TWD
FY25 2.3B TWD

Watch 6605: 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). "Depo Auto Parts Industrial Co Fair Value". https://www.fairvalue-calculator.com/stock/6605

Peer Group

Auto Parts · 642 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 61 · Top 25%
Fair Value upside +60% · Top 25%
Return on equity (TTM) 11% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 18% · Top 25%
Revenue growth -5% · Below median
Dividend yield (TTM) 4.8% · Top 25%

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 9.6× · Cheaper than 75% of peers
P/B 1.11× · Cheaper than median
P/S (TTM) 1.15× · Pricier than median
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 3.5× · Cheaper than 75% of peers
PEG 1.82× · 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 100 · sector 17
FUTURE 0 · sector 23
PAST 43 · sector 26
HEALTH 100 · sector 95
DIVIDEND 96 · sector 30

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Depo Auto Parts Industrial 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 Depo Auto Parts Industrial Co (6605) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 225.32 TWD versus a price of 141.00 TWD, about +60% (undervalued).
What is the fair value of 6605?
Our model-based fair value for Depo Auto Parts Industrial Co is 225.32 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 141.00 TWD.
What is the quality score of 6605?
Depo Auto Parts Industrial Co has a Quality Score of 61/100. 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 Depo Auto Parts Industrial Co (6605)?
Depo Auto Parts Industrial Co reported trailing-twelve-month revenue of about 19.2B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 6605?
The net profit margin of Depo Auto Parts Industrial Co is about 11.5%, meaning it keeps roughly 11.5% of revenue as net income. Based on the latest reported figures.
Does Depo Auto Parts Industrial Co pay a dividend?
Depo Auto Parts Industrial Co currently shows a dividend yield of about 4.61% relative to its recent price (as of Jul 23, 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 Depo Auto Parts Industrial 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.