EN DE

Trusval Technology Co (6667) Fair Value & Analysis

Industrials · TW · Market cap 11.9B TWD

TT Trusval Technology Co 6667 · TWO
Price235.50 TWD
Fair Value229.14 TWD
Upside-2.7%
Quality51/100
Watch Trusval Technology Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 10.4% net margin
Low debt · generates free cash flow
4.91% dividend yield
Ranks above peers (11/14)
Wide moat 65/100
Evidence: High Range 169.36 TWD – 448.96 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Share price −7.6% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The model range is unusually wide (169.36 TWD to 448.96 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

301.00 TWD 47.49 TWD Fair Value 229.14 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 47.49 TWD – 301.00 TWD · fair‑value band 169.36 TWD – 448.96 TWD · the 235.50 TWD price screens above the 229.14 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

Trusval Technology Co (6667) currently trades at 235.50 TWD, while our model-based Fair Value estimate is 229.14 TWD, implying the stock looks roughly 2.7% fairly valued today. The Quality Score stands at 51/100 (solid quality), in the Industrials 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, Trusval Technology Co generated revenue of 6.5B TWD at a net margin of 10.4%. Revenue grew 13.9% year over year. It earns a return on equity of 33.6%. Net debt stands at 5.5M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 169.36 TWD (bear case) to 448.96 TWD (bull case); at 235.50 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 24% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -3%, 6667 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 108.04 TWD 187.56 TWD 317.88 TWD 80
Residual Income 85.05 TWD 105.45 TWD 401.23 TWD 76
Rev-Margin DCF 182.19 TWD 326.11 TWD 625.62 TWD 74
All 26 models by family
DCF Models
FCF DCF 113.14 TWD 162.38 TWD 319.17 TWD 38
Owner Earnings 217.31 TWD 459.71 TWD 968.56 TWD 31
5Y Revenue Exit 166.44 TWD 288.85 TWD 546.75 TWD 39
5Y EBITDA Exit 180.65 TWD 317.57 TWD 586.79 TWD 41
5Y P/E Exit 208.64 TWD 465.06 TWD 820.11 TWD 38
10Y Revenue Exit 147.16 TWD 338.36 TWD 474.96 TWD 36
10Y EBITDA Exit 164.01 TWD 368.95 TWD 738.17 TWD 37
10Y P/E Exit 184.44 TWD 429.22 TWD 844.58 TWD 35
Earnings-Based
Graham-Dodd 90.24 TWD 629.29 TWD 883.11 TWD 54
Lynch FV 325.11 TWD 464.45 TWD 603.78 TWD 50
PEG = 1.0 325.11 TWD 464.45 TWD 603.78 TWD 46
EPV 161.44 TWD 183.80 TWD 203.36 TWD 59
Dividend Discount
Gordon GGM 73.57 TWD 152.96 TWD 242.65 TWD 70
DDM Multi-Stage 73.57 TWD 128.98 TWD 160.54 TWD 61
Multiples
P/E Multiple 209.00 TWD 278.67 TWD 348.33 TWD 63
P/S Multiple 169.19 TWD 225.59 TWD 281.99 TWD 58
P/B Multiple 169.19 TWD 225.59 TWD 281.99 TWD 55
EV/EBIT 227.54 TWD 294.29 TWD 361.04 TWD 53
EV/EBITDA 199.23 TWD 256.55 TWD 313.86 TWD 54
EV/Revenue 170.22 TWD 231.47 TWD 292.72 TWD 43
Asset-Based
NCAV (Graham) 26.99 TWD 36.16 TWD 53.97 TWD 50
Growth DCF
Growth DCF 108.04 TWD 187.56 TWD 317.88 TWD 80
Rev-Margin DCF 182.19 TWD 326.11 TWD 625.62 TWD 74
Economic Profit
Residual Income 85.05 TWD 105.45 TWD 401.23 TWD 76
ROIC Compounder 194.32 TWD 272.32 TWD 373.13 TWD 72
Growth Earnings
Growth-Adj P/E 425.25 TWD 607.50 TWD 789.74 TWD 68

Widest divergence: Growth Earnings (607.50 TWD) versus Asset-Based (36.16 TWD). Highest evidence: Growth DCF (80).

Notify me when 6667 reaches fair value

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

Key figures & financial health

Revenue (TTM) 6.5B TWD
Revenue growth (YoY) +13.9%
Net margin 10.4%
Return on equity 33.6%
Free cash flow 251M TWD FY2025
P/E ratio 17.6
More key figures
Operating margin 14.0%
EPS (TTM) 13.67 TWD
Dividend yield 4.9%
EPS growth (YoY) +9.1%
Net debt 5.5M TWD FY2025

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 51 · Market factors (momentum, volatility) 38

Profitability 62
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 29
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 29
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

Trusval Technology Co., Ltd. provides solutions in the field of water supply system, waste treatment, and system integration.

Full company description

Trusval Technology Co., Ltd. provides solutions in the field of water supply system, waste treatment, and system integration. The company offers functional water supply systems, including CO2-DIW, O3-DIW, H2-DIW, and NH3-DIW dissolvers; and wastewater treatment processes that include waste acid De H2O2, waste solvent De H2O2, waste solvent De DMSO/DMSO2, waste water degrade IPA, and solvent reclaim, as well as reclaim of copper from waste copper sulfate. It also provides system integration solutions, such as chemical supply, slurry supply, gas supply, waste chemical collection, and automatic electronics control systems; and engages in the design and manufacture of chemical supply / mixing equipment, electrical control engineering design, and on-site piping construction. In addition, the company is involved in the semiconductor business. Trusval Technology Co., Ltd. was founded in 1995 and is based in Miaoli, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Trusval Technology Co reported revenue of 6.4B TWD in FY2025 versus 1.8B TWD in FY2021, a compound +37.8%/yr. Reported net income was 654M TWD in FY2025, compounding +49.7%/yr from FY2021.

Growth Quality 86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
6.4B TWD
Latest YoY
+75.2%
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.
+37.1%
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.
+37.4%
Avg. growth/yr (8Y) 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.
+27.2%
Revenue +37.8%/yr
FY21 1.8B TWD
FY22 2.5B TWD
FY23 2.4B TWD
FY24 3.6B TWD
FY25 6.4B TWD
Net income +49.7%/yr
FY21 130M TWD
FY22 211M TWD
FY23 321M TWD
FY24 440M TWD
FY25 654M TWD

Watch 6667: 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). "Trusval Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/6667

Peer Group

Specialty Industrial Machinery · 808 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 51 · Below median
Fair Value upside −3% · Above median
Return on equity (TTM) 34% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 10% · Above median
Operating margin (TTM) 14% · Above median
Revenue growth 14% · Above median
Dividend yield (TTM) 4.9% · Top 25%
Debt / equity 0.15× · Higher than median

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 17.6× · Cheaper than 75% of peers
P/B 4.47× · Pricier than 75% of peers
P/S (TTM) 1.82× · Cheaper than median
P/FCF 1.5× · Cheaper than median
EV/EBITDA 11.8× · 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 30 · sector 0
FUTURE 70 · sector 23
PAST 100 · sector 28
HEALTH 92 · sector 96
DIVIDEND 98 · sector 24

Insider activity: 45/100

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 Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare Trusval Technology Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Trusval Technology Co (6667) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 229.14 TWD versus a price of 235.50 TWD, about −3% (fairly valued).
What is the fair value of 6667?
Our model-based fair value for Trusval Technology Co is 229.14 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 235.50 TWD.
What is the quality score of 6667?
Trusval Technology Co has a Quality Score of 51/100. 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 Trusval Technology Co (6667)?
Trusval Technology Co reported trailing-twelve-month revenue of about 6.5B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 6667?
The net profit margin of Trusval Technology Co is about 10.4%, meaning it keeps roughly 10.4% of revenue as net income. Based on the latest reported figures.
Does Trusval Technology Co pay a dividend?
Trusval Technology Co currently shows a dividend yield of about 4.53% 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 Trusval Technology 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.