Brinno Incorporated (7402) fair value: what the stock is really worth
As of Oct 8, 2026: fair value of Brinno Incorporated TWD 70.17, price TWD 99.20, upside -29.3%, quality 31 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range 27.40 TWD – 163.43 TWD · fair‑value band 52.63 TWD – 87.40 TWD · the 99.20 TWD price screens above the 70.17 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 2, 2026.
Follow Brinno in your weekly email
Every Wednesday you see whether Brinno is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Brinno Incorporated engages in the wholesale of computers and offices machinery and equipment. The company offers construction bundles, time lapse cameras, smart home security products, outdoor security camera products, and time lapse accessories. It also provides solutions to construction, agriculture, research, and creative sectors.
Show more
Brinno Incorporated engages in the wholesale of computers and offices machinery and equipment. The company offers construction bundles, time lapse cameras, smart home security products, outdoor security camera products, and time lapse accessories. It also provides solutions to construction, agriculture, research, and creative sectors. In addition, the company engages in information software services; international trade; data processing services; and the supply and servicing of electronic information. The company offers its products through distribution channels worldwide. Brinno Incorporated was founded in 1992 and is based in Taipei, Taiwan.
Stock analysis
Brinno Incorporated (7402) currently trades at 99.20 TWD, while our model-based Fair Value estimate is 70.17 TWD, 29.3% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 295.53 TWD per share, and 7 of the 12 models we run sit above the 99.20 TWD price.
Bear case: the Earnings-Based group reads lowest at 20.84 TWD, and 5 of the 12 models stay below the price. Evidence for this calculation is low.
Scenario range: 52.63 TWD (bear) to 87.40 TWD (bull), the price of 99.20 TWD sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 31/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Brinno Incorporated reported revenue of 521M TWD in FY2025 versus 551M TWD in FY2021, a compound −1.4%/yr. Reported net income was 3.7M TWD in FY2025, compounding −44.1%/yr from FY2021.
Key figures
Market cap 3.5B TWD (≈ $110M) · P/S ratio 7.61 · EPS (TTM) −0.0400 TWD · Dividend yield 0.5% · Net margin 0.7% · Return on equity −0.2% · Return on assets (EBIT) 4.9% · Operating margin 6.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 31% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 0% fair-value upside, at −29%, 7402 screens richer than that median.
Fair Value models
Bear 52.63 TWDFair Value 70.17 TWDBull 87.40 TWD
Price 99.20 TWD · Upside -29.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
Residual Income270.38 TWD247.63 TWD229.19 TWD73
EPV114.00 TWD122.86 TWD130.28 TWD71
ROIC Compounder114.00 TWD122.86 TWD130.28 TWD69
All 12 models by family
Earnings-Based
Graham-Dodd17.00 TWD20.84 TWD23.47 TWD65
EPV114.00 TWD122.86 TWD130.28 TWD71
Multiples
P/E Multiple52.69 TWD70.17 TWD87.65 TWD63
P/S Multiple31.85 TWD42.63 TWD53.17 TWD58
P/B Multiple31.85 TWD42.63 TWD53.17 TWD55
EV/EBIT279.00 TWD358.99 TWD439.22 TWD66
EV/EBITDA318.04 TWD411.20 TWD504.36 TWD67
EV/Revenue159.98 TWD212.19 TWD264.16 TWD54
Asset-Based
NCAV (Graham)220.57 TWD295.53 TWD441.14 TWD54
Economic Profit
Residual Income270.38 TWD247.63 TWD229.19 TWD73
ROIC Compounder114.00 TWD122.86 TWD130.28 TWD69
Growth Earnings
Growth-Adj P/E36.88 TWD52.45 TWD68.25 TWD65
P/S and P/B multiple show the same value here: both are capped by the same earnings anchor (earnings per share times 17), because margin and return on equity do not support the sector multiple.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.14/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+2.6%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−7.3%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−40.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−40.6%
Dividend (yield on the price)0.5%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.10% → 4%
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Security & Protection Services · 107 stocks
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). "Brinno Incorporated Fair Value". https://www.fairvalue-calculator.com/stock/7402
Frequently asked questions
Is Brinno Incorporated (7402) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of 70.17 TWD versus a price of 99.20 TWD, about −29% upside (overvalued).
What is the fair value of 7402?
Our model-based fair value for Brinno Incorporated is 70.17 TWD (as of Oct 2, 2026), built from audited fundamentals. The current price: 99.20 TWD.
What is the quality score of 7402?
Brinno Incorporated has a Quality Score of 31/100. 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 price target for Brinno Incorporated (7402)?
Our model-based price target is the fair value of 70.17 TWD (as of Oct 2, 2026) from 12 valuation models. Cautious scenario 52.63 TWD, optimistic scenario 87.40 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Brinno Incorporated stock forecast for 2026?
Our models put fair value at 70.17 TWD, about −29% upside versus a price of 99.20 TWD (overvalued). Cautious scenario 52.63 TWD, optimistic scenario 87.40 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Brinno Incorporated (7402)?
Brinno Incorporated reported trailing-twelve-month revenue of about 468M TWD (latest available figure, as of Oct 2, 2026).
Does Brinno Incorporated pay a dividend?
Brinno Incorporated currently shows a dividend yield of about 0.50% relative to its recent price (as of Oct 2, 2026).
What is the intrinsic value of Brinno Incorporated (7402)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Brinno Incorporated it is 70.17 TWD per share (as of Oct 2, 2026), against a price of 99.20 TWD. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is Brinno Incorporated stock overvalued or undervalued in 2026?
As of Oct 2, 2026, 7402 trades above its calculated fair value: price 99.20 TWD, fair value 70.17 TWD, a gap of about −29% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 7402?
No. The price is what the market pays today (99.20 TWD); the fair value is what the company's own numbers justify (70.17 TWD). For Brinno Incorporated the two are 29.03 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Brinno Incorporated worth?
The market values Brinno Incorporated at about 3.5B TWD (market capitalisation, as of Oct 2, 2026). Per share that is 99.20 TWD; our models calculate a fair value of 70.17 TWD per share.
What do the bullish and bearish scenarios say about 7402?
Our models span a range for Brinno Incorporated: cautious scenario 52.63 TWD, base 70.17 TWD, optimistic 87.40 TWD per share (as of Oct 2, 2026, price 99.20 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Brinno Incorporated (7402)?
Balance-sheet figures for Brinno Incorporated (as of Oct 2, 2026): return on equity −0.2%, debt of 0.57 per unit of equity. They feed the Quality Score of 31/100, which measures business quality independently of the share price.
How far is 7402 from its 52-week high?
Brinno Incorporated trades at 99.20 TWD, about 31% below its 52-week high of 143.50 TWD and 11% above the low of 89.39 TWD (as of Oct 8, 2026). Distance from the high says nothing about value: that is what the fair value of 70.17 TWD is for.
Which stocks are comparable to Brinno Incorporated?
From the same area (Industrials) we also value Allegion plc, Zhejiang Dahua Technology Co, MSA Safety Incorporated, ADT Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Brinno Incorporated stock attractive at the current price?
The data as of Oct 2, 2026: price 99.20 TWD, calculated fair value 70.17 TWD (−29%), Quality Score 31/100, from 12 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 7402 calculated?
We run Brinno Incorporated through 12 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 70.17 TWD, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.9 % above its aggregate fair value. Brinno Incorporated itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Brinno Incorporated (7402)?
The closing price on Oct 8, 2026 was 99.20 TWD. Our model-based fair value is 70.17 TWD, about −29% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Brinno Incorporated right now?
The price sits above even our optimistic bull case (87.40 TWD). The favourable scenario is already priced in. Weak quality (31/100) and above fair value at the same time, the margin of safety is missing on both counts. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Brinno Incorporated
How large is the market capitalisation of Brinno Incorporated (7402)?
The market capitalisation of Brinno Incorporated is 3.5B TWD (≈ $110M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Brinno Incorporated (7402)?
The price-to-sales ratio of Brinno Incorporated is 7.61 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Brinno Incorporated (7402)?
Earnings per share at Brinno Incorporated are −0.0400 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Brinno Incorporated (7402)?
The dividend yield of Brinno Incorporated is 0.5%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Brinno Incorporated (7402)?
The net margin of Brinno Incorporated is 0.7% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Brinno Incorporated (7402)?
The return on equity (ROE) of Brinno Incorporated is −0.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Brinno Incorporated (7402)?
On an EBIT basis the return on assets of Brinno Incorporated is 4.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Brinno Incorporated (7402)?
The operating margin of Brinno Incorporated is 6.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Brinno Incorporated (7402)?
Revenue at Brinno Incorporated is growing −18.7% versus a year earlier (3y avg −7.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Brinno Incorporated (7402)?
Earnings per share at Brinno Incorporated are growing −82.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Brinno Incorporated (7402) generate?
The free cash flow of Brinno Incorporated is −328M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
Free · no account needed
Watch Brinno Incorporated in the live analysis
One click puts Brinno Incorporated on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
