EN DE

Tsky Co (6784) Fair Value & Analysis

Technology · TW · Market cap 419M TWD

TC Tsky Co 6784 · TWO
Price20.00 TWD
Fair Value9.77 TWD
Upside-51.2%
Quality63/100
Watch Tsky Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.5% net margin
Low debt · negative free cash flow
Mixed vs. peers (7/12)
Narrow moat 27/100
Evidence: High Range 7.97 TWD – 13.42 TWD Share as image

Fair value as of: Jul 21, 2026

From 17 valuation models · updated 19 days ago

Share price −1.0% over the past month.

A solid business, but screening 51% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (13.42 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (8 months)

40.90 TWD 16.50 TWD Fair Value 9.77 TWD Dec 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 21, 2026.

How to read this chart

8‑month range 16.50 TWD – 40.90 TWD · fair‑value band 7.97 TWD – 13.42 TWD · the 20.00 TWD price screens above the 9.77 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Tsky Co (6784) currently trades at 20.00 TWD, while our model-based Fair Value estimate is 9.77 TWD, implying the stock looks roughly 51.2% overvalued today. The Quality Score stands at 63/100 (solid 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, Tsky Co generated revenue of 359M TWD at a net margin of 2.5%. Revenue grew 25.3% year over year. It earns a return on equity of 4.4%. The balance sheet holds a net cash position of 66.4M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 7.97 TWD (bear case) to 13.42 TWD (bull case); at 20.00 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 58% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -16% fair-value upside, at -51%, 6784 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 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
Residual Income 7.66 TWD 7.61 TWD 6.64 TWD 76
ROIC Compounder 8.06 TWD 8.60 TWD 9.04 TWD 72
Gordon GGM 4.51 TWD 8.12 TWD 11.18 TWD 70
All 17 models by family
DCF Models
Owner Earnings 10.80 TWD 14.78 TWD 20.65 TWD 31
Earnings-Based
Graham-Dodd 3.14 TWD 13.14 TWD 17.92 TWD 54
Lynch FV 3.33 TWD 4.76 TWD 6.18 TWD 50
PEG = 1.0 3.33 TWD 4.76 TWD 6.18 TWD 46
EPV 8.06 TWD 8.60 TWD 9.04 TWD 59
Dividend Discount
Gordon GGM 4.51 TWD 8.12 TWD 11.18 TWD 70
DDM Multi-Stage 4.51 TWD 7.42 TWD 8.68 TWD 61
Multiples
P/E Multiple 9.69 TWD 12.92 TWD 16.15 TWD 63
P/S Multiple 5.88 TWD 7.84 TWD 9.80 TWD 58
P/B Multiple 5.88 TWD 7.84 TWD 9.80 TWD 55
EV/EBIT 14.25 TWD 17.62 TWD 21.00 TWD 53
EV/EBITDA 15.35 TWD 19.09 TWD 22.83 TWD 54
EV/Revenue 9.24 TWD 11.43 TWD 13.63 TWD 43
Asset-Based
NCAV (Graham) 5.34 TWD 7.16 TWD 10.69 TWD 50
Economic Profit
Residual Income 7.66 TWD 7.61 TWD 6.64 TWD 76
ROIC Compounder 8.06 TWD 8.60 TWD 9.04 TWD 72
Growth Earnings
Growth-Adj P/E 6.76 TWD 9.66 TWD 12.55 TWD 68

Widest divergence: DCF Models (14.78 TWD) versus Earnings-Based (4.76 TWD). Highest evidence: Residual Income (76).

Notify me when 6784 reaches fair value

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

Key figures & financial health

Revenue (TTM) 359M TWD
Revenue growth (YoY) +25.3%
Net margin 2.5%
Return on equity 4.4%
Free cash flow −41.1M TWD FY2025
P/E ratio 45.7
More key figures
Operating margin 5.0%
EPS (TTM) 0.4800 TWD
Net cash 66.4M TWD FY2024

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

Quality Score breakdown

Overall quality 63/100

Of which business quality 61 · Market factors (momentum, volatility) 36

Profitability 43
Margins and returns on capital today
Quality Growth 74
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 35
Distance to the 52-week high (market factor)
Net Issuance 83
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

Tsky Co.,Ltd engages in the design, development, manufacture, and sale of GPS watches and bands, and wearable devices for applications in golf, running, cycling, swimming, and track record; antenna, including Wi-Fi, 3G, 4G, and Tx and Rx stations, wire, and RF connector. The company was founded in 2006 and is headquartered in Zhubei City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tsky Co reported revenue of 359M TWD in FY2025 versus 242M TWD in FY2021, a compound +10.4%/yr. Reported net income was 8.8M TWD in FY2025, compounding +24.9%/yr from FY2021.

Growth Quality 49/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
359M TWD
Latest YoY
+16.7%
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.
+5.6%
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.
+10.0%
Avg. growth/yr (6Y) 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.
+7.6%
Revenue +10.4%/yr
FY21 242M TWD
FY22 305M TWD
FY23 276M TWD
FY24 308M TWD
FY25 359M TWD
Net income +24.9%/yr
FY21 3.6M TWD
FY22 13.0M TWD
FY23 −23.6M TWD
FY24 2.0M TWD
FY25 8.8M TWD

6784 screens 51% overvalued. Compare with Apple Inc →

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). "Tsky Co Fair Value". https://www.fairvalue-calculator.com/stock/6784

Peer Group

Consumer Electronics · 129 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 63 · Top 25%
Fair Value upside −51% · Below median
Return on equity (TTM) 4% · Above median
Return on assets 2% · Above median
Net margin (TTM) 2% · Above median
Operating margin (TTM) 5% · Above median
Revenue growth 25% · Top 25%

Valuation Multiples vs Consumer Electronics median · lower = cheaper

P/E (TTM) 45.7× · Pricier than 75% of peers
P/B 2.05× · Pricier than median
P/S (TTM) 1.17× · Pricier than median
EV/EBITDA 22.0× · 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 8
FUTURE 100 · sector 13
PAST 18 · sector 10
HEALTH 100 · sector 97
DIVIDEND 0 · sector 29

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 Consumer Electronics stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Apple Inc AAPL $313.33 $122.91 -61%
Samsung Electronics Co 005930 255,000 KRW 138,019 KRW -46%
Sony Group SONYN 366.00 MXN 468.94 MXN +28%
Xiaomi Corporation 1810 HK$26.88 HK$39.84 +48%
LG Electronics Inc 066570 179,000 KRW 101,531 KRW -43%
Sharetronic Data Technology Co 300857 ¥277.96 ¥35.89 -87%
Huaqin Co 603296 ¥78.20 ¥65.69 -16%
Goertek Inc 002241 ¥22.25 ¥18.86 -15%
LG Corp 003550 102,400 KRW 93,881 KRW -8%
Anker Innovations Limited 300866 ¥105.92 ¥78.52 -26%

Compare Tsky 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 Tsky Co (6784) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 9.77 TWD versus a price of 20.00 TWD, about −51% (overvalued).
What is the fair value of 6784?
Our model-based fair value for Tsky Co is 9.77 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 20.00 TWD.
What is the quality score of 6784?
Tsky Co has a Quality Score of 63/100. 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 Tsky Co (6784)?
Tsky Co reported trailing-twelve-month revenue of about 359M TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 6784?
The net profit margin of Tsky Co is about 2.5%, meaning it keeps roughly 2.5% of revenue as net income. Based on the latest reported figures.

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 Tsky 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.