EN DE

Brillian Network & Automation Integrated System Co (6788) Fair Value & Analysis

Industrials · TW · Market cap 13.7B TWD

BN Brillian Network & Automation Integrated System Co 6788 · TWO
Price340.00 TWD
Fair Value351.97 TWD
Upside+3.5%
Quality77/100
Watch Brillian Network & Automation Integrated System Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 26.9% net margin
Low debt · generates free cash flow
4.35% dividend yield
Ranks above peers (12/14)
Wide moat 90/100
Evidence: High Range 273.50 TWD – 506.25 TWD Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 19 days ago

Share price −16.7% over the past month.

A strong business, 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.
  • A fairly wide model range (273.50 TWD to 506.25 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

504.56 TWD 66.46 TWD Fair Value 351.97 TWD Feb 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 66.46 TWD – 504.56 TWD · fair‑value band 273.50 TWD – 506.25 TWD · the 340.00 TWD price screens below the 351.97 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

Brillian Network & Automation Integrated System Co (6788) currently trades at 340.00 TWD, while our model-based Fair Value estimate is 351.97 TWD, implying the stock looks roughly 3.5% fairly valued today. The Quality Score stands at 77/100 (high quality), in the Industrials 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, Brillian Network & Automation Integrated System Co generated revenue of 2.7B TWD at a net margin of 26.9%. Revenue grew 14.3% year over year. It earns a return on equity of 30.3%. The stock trades on a trailing P/E of 24.4. Fundamentals as of Jul 21, 2026

Our scenario range runs from 273.50 TWD (bear case) to 506.25 TWD (bull case); at 340.00 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 36% below its 52-week high and 79% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at 4%, 6788 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 355.77 TWD 621.93 TWD 1,160 TWD 80
Residual Income 110.55 TWD 138.14 TWD 513.16 TWD 76
Rev-Margin DCF 203.23 TWD 325.43 TWD 538.89 TWD 74
All 26 models by family
DCF Models
FCF DCF 375.32 TWD 564.01 TWD 1,165 TWD 38
Owner Earnings 271.84 TWD 559.53 TWD 1,163 TWD 31
5Y Revenue Exit 203.23 TWD 289.86 TWD 466.35 TWD 39
5Y EBITDA Exit 307.43 TWD 502.52 TWD 880.68 TWD 41
5Y P/E Exit 340.55 TWD 688.40 TWD 1,157 TWD 38
10Y Revenue Exit 250.97 TWD 422.57 TWD 521.40 TWD 36
10Y EBITDA Exit 330.40 TWD 643.12 TWD 1,207 TWD 37
10Y P/E Exit 354.45 TWD 713.22 TWD 1,330 TWD 35
Earnings-Based
Graham-Dodd 118.08 TWD 823.49 TWD 1,156 TWD 54
Lynch FV 295.87 TWD 422.67 TWD 549.47 TWD 50
PEG = 1.0 295.87 TWD 422.67 TWD 549.47 TWD 46
EPV 218.40 TWD 247.08 TWD 272.18 TWD 59
Dividend Discount
Gordon GGM 91.82 TWD 190.91 TWD 302.86 TWD 70
DDM Multi-Stage 91.82 TWD 160.98 TWD 200.37 TWD 61
Multiples
P/E Multiple 273.50 TWD 364.67 TWD 455.83 TWD 63
P/S Multiple 99.98 TWD 133.31 TWD 166.64 TWD 58
P/B Multiple 221.41 TWD 295.21 TWD 369.01 TWD 55
EV/EBIT 337.93 TWD 435.14 TWD 532.34 TWD 53
EV/EBITDA 275.56 TWD 351.97 TWD 428.38 TWD 54
EV/Revenue 130.30 TWD 166.30 TWD 202.29 TWD 43
Asset-Based
NCAV (Graham) 36.13 TWD 48.41 TWD 72.26 TWD 50
Growth DCF
Growth DCF 355.77 TWD 621.93 TWD 1,160 TWD 80
Rev-Margin DCF 203.23 TWD 325.43 TWD 538.89 TWD 74
Economic Profit
Residual Income 110.55 TWD 138.14 TWD 513.16 TWD 76
ROIC Compounder 245.21 TWD 312.05 TWD 396.36 TWD 72
Growth Earnings
Growth-Adj P/E 382.59 TWD 546.56 TWD 710.52 TWD 68

Widest divergence: DCF Models (559.53 TWD) versus Asset-Based (48.41 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.7B TWD
Revenue growth (YoY) +14.3%
Net margin 26.9%
Return on equity 30.3%
Free cash flow 757M TWD FY2025
P/E ratio 20.5
More key figures
Operating margin 34.0%
EPS (TTM) 17.23 TWD
Dividend yield 4.4%
EPS growth (YoY) +33.2%

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

Quality Score breakdown

Overall quality 77/100

Of which business quality 77 · Market factors (momentum, volatility) 46

Profitability 80
Margins and returns on capital today
Quality Growth 69
Are margins and returns improving?
Cashflow 85
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 32
Disciplined investing over empire-building
Low Volatility 32
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 54
Distance to the 52-week high (market factor)
Net Issuance 69
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

Brillian Network & Automation Integrated System Co. Ltd. provides and integrates the network communication systems and automation technologies to its clients in Taiwan and China.

Full company description

Brillian Network & Automation Integrated System Co. Ltd. provides and integrates the network communication systems and automation technologies to its clients in Taiwan and China. The company offers RFID system for critical material tracking, advanced material handling module and integrated tracking systems, Advanced AMC free Handling System, and fire protection system, as well as customization products and solutions. Brillian Network & Automation Integrated System Co. Ltd. was founded in 1990 and is headquartered in Miaoli, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Brillian Network & Automation Integrated System Co reported revenue of 2.6B TWD in FY2025 versus 1.1B TWD in FY2021, a compound +24.1%/yr. Reported net income was 673M TWD in FY2025, compounding +30.8%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
2.6B TWD
Latest YoY
+20.0%
Avg. growth/yr (3Y)
+22.2%
Revenue +24.1%/yr
FY21 1.1B TWD
FY22 1.4B TWD
FY23 1.4B TWD
FY24 2.2B TWD
FY25 2.6B TWD
Net income +30.8%/yr
FY21 230M TWD
FY22 350M TWD
FY23 272M TWD
FY24 513M TWD
FY25 673M TWD

Watch 6788: 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). "Brillian Network & Automation Integrated System Co Fair Value". https://www.fairvalue-calculator.com/stock/6788

Peer Group

Electrical Equipment & Parts · 528 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 77 · Top 25%
Fair Value upside +4% · Top 25%
Return on equity (TTM) 30% · Top 25%
Return on assets 15% · Top 25%
Net margin (TTM) 27% · Top 25%
Operating margin (TTM) 34% · Top 25%
Revenue growth 14% · Above median
Dividend yield (TTM) 4.4% · Top 25%

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 20.5× · Cheaper than 75% of peers
P/B 4.90× · Pricier than 75% of peers
P/S (TTM) 5.15× · Pricier than 75% of peers
P/FCF 0.6× · Cheaper than 75% of peers
EV/EBITDA 12.5× · 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 38 · sector 0
FUTURE 72 · sector 57
PAST 100 · sector 26
HEALTH 100 · sector 97
DIVIDEND 87 · sector 18

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 Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare Brillian Network & Automation Integrated System 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 Brillian Network & Automation Integrated System Co (6788) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 351.97 TWD versus a price of 340.00 TWD, about +4% (fairly valued).
What is the fair value of 6788?
Our model-based fair value for Brillian Network & Automation Integrated System Co is 351.97 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 340.00 TWD.
What is the quality score of 6788?
Brillian Network & Automation Integrated System Co has a Quality Score of 77/100. 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 Brillian Network & Automation Integrated System Co (6788)?
Brillian Network & Automation Integrated System Co reported trailing-twelve-month revenue of about 2.7B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 6788?
The net profit margin of Brillian Network & Automation Integrated System Co is about 26.9%, meaning it keeps roughly 26.9% of revenue as net income. Based on the latest reported figures.
Does Brillian Network & Automation Integrated System Co pay a dividend?
Brillian Network & Automation Integrated System Co currently shows a dividend yield of about 3.71% 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 Brillian Network & Automation Integrated System 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.