Honor Seiki Co., Ltd. (7709) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Honor Seiki Co., Ltd. stock TWD 40.09, price TWD 73.60, that is 45.5% below the price, quality 59 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 of our 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. As of Nov 9, 2026.
How to read this chart
34‑month range 35.78 TWD – 131.80 TWD · fair‑value band 29.99 TWD – 50.19 TWD · the 73.60 TWD price screens above the 40.09 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Honor Seiki Co. in your weekly email
Every Wednesday you see whether Honor Seiki Co. 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.
Honor Seiki Co., Ltd. engages in manufacturing, trading, design and installation of various hardware and mechanical products in Taiwan.
Show moreShow less
The company offers CNC Vertical Lathe; CNC Vertical Turning Center; CNC Vertical Grinding Machine; CNC Planar Turning/Milling/Grinding Center; and CNC Special Purpose Machines.
It serves aerospace, wind, automobile, energy, railway, construction/architecture, motor, pump and valve, bearing, and other industries. The company was founded in 1987 and is based in Kaohsiung, Taiwan.
Stock analysis
Honor Seiki Co., Ltd. (7709) currently trades at 73.60 TWD, while our model-based Fair Value estimate is 40.09 TWD, 46% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 67.27 TWD per share, and 1 of the 24 models we run sit above the 73.60 TWD price.
Bear case: the Dividend Discount group reads lowest at 17.53 TWD, and 23 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 29.99 TWD (bear) to 50.19 TWD (bull), the price of 73.60 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 59/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Honor Seiki Co., Ltd. reported revenue of 1.0B TWD in FY2025 versus 1.3B TWD in FY2021, a compound −5.7%/yr. Reported net income was 95.3M TWD in FY2025, compounding +10.5%/yr from FY2021.
Key figures
Market cap 2.9B TWD (≈ $87.7M) Micro · P/E ratio 19.8 · P/S ratio 2.51 · EPS (TTM) 3.72 TWD · Dividend yield 2.0% · Net margin 14.2% · Return on equity 8.9% · Return on assets (EBIT) 4.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 44% below its 52-week high and 105% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −46% fair-value upside, at −46%, 7709 screens cheaper than that median.
Fair Value models
Bear29.99 TWDFair Value 40.09 TWDBull50.19 TWD
Price 73.60 TWD · Downside -45.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1.90 TWD per share) are deliberately not added.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.Coverage ⓘCoverage = 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.
Best data coverage
FCF DCF61.62 TWD72.87 TWD90.89 TWD79
Growth DCF62.69 TWD73.25 TWD88.89 TWD77
Owner Earnings48.76 TWD56.74 TWD69.52 TWD75
All 24 models by family
DCF Models
FCF DCF61.62 TWD72.87 TWD90.89 TWD79
Owner Earnings48.76 TWD56.74 TWD69.52 TWD75
5Y Revenue Exit50.20 TWD60.03 TWD74.21 TWD71
5Y EBITDA Exit54.51 TWD67.48 TWD84.66 TWD74
5Y P/E Exit55.73 TWD69.59 TWD86.24 TWD69
10Y Revenue Exit55.05 TWD61.98 TWD68.95 TWD65
10Y EBITDA Exit57.73 TWD65.87 TWD74.13 TWD67
10Y P/E Exit58.36 TWD66.98 TWD74.91 TWD62
Earnings-Based
Graham-Dodd16.57 TWD20.26 TWD22.79 TWD65
EPV32.18 TWD33.92 TWD35.34 TWD71
Dividend Discount
Gordon GGM15.79 TWD16.85 TWD18.42 TWD67
DDM Multi-Stage15.79 TWD18.21 TWD21.22 TWD65
Multiples
P/E Multiple38.39 TWD51.18 TWD63.98 TWD63
P/S Multiple31.07 TWD41.43 TWD51.79 TWD58
P/B Multiple145.65 TWD194.20 TWD242.75 TWD55
EV/EBIT33.60 TWD44.92 TWD56.25 TWD66
EV/EBITDA35.28 TWD47.17 TWD59.05 TWD67
EV/Revenue23.88 TWD34.27 TWD44.66 TWD53
Asset-Based
NCAV (Graham)14.60 TWD22.11 TWD27.64 TWD54
Growth DCF
Growth DCF62.69 TWD73.25 TWD88.89 TWD77
Rev-Margin DCF50.20 TWD61.29 TWD75.39 TWD71
Economic Profit
Residual Income30.80 TWD31.17 TWD32.40 TWD73
ROIC Compounder32.18 TWD33.92 TWD35.34 TWD69
Growth Earnings
Growth-Adj P/E27.10 TWD38.72 TWD50.34 TWD65
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−31.2%
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.
−0.2%
’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.
+7.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.6%
Dividend (yield on the price)2.0%
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.6% → 10%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+2.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +1.0% a year for the price.
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.Specialty Industrial Machinery · 813 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside−40.2% · Below median
Profitability
Return on equity (12 months)8.9% · Above median
Return on assets4.1% · Above median
Net margin (12 months)14.2% · Top 25%
Operating margin (12 months)15.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)6.4% · Above median
Dividend yield (12 months)2.0% · Above median
Valuation Multiplesvs Specialty Industrial Machinery median · lower = cheaper
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.
Is Honor Seiki Co., Ltd. (7709) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 40.09 TWD versus a price of 73.60 TWD, about 46% lower (overvalued).
What is the fair value of 7709?
Our model-based fair value for Honor Seiki Co., Ltd. is 40.09 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 73.60 TWD.
What is the quality score of 7709?
Honor Seiki Co., Ltd. has a Quality Score of 59/100. 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 Honor Seiki Co., Ltd. (7709)?
Our model-based price target is the fair value of 40.09 TWD (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 29.99 TWD, optimistic scenario 50.19 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Honor Seiki Co., Ltd. stock forecast for 2026?
Our models put fair value at 40.09 TWD, about 46% lower versus a price of 73.60 TWD (overvalued). Cautious scenario 29.99 TWD, optimistic scenario 50.19 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Honor Seiki Co., Ltd. (7709)?
Honor Seiki Co., Ltd. reported trailing-twelve-month revenue of about 1.0B TWD (latest available figure, as of Nov 9, 2026).
Does Honor Seiki Co., Ltd. pay a dividend?
Honor Seiki Co., Ltd. currently shows a dividend yield of 2.04% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Honor Seiki Co., Ltd. (7709) and when is the ex-dividend date?
Honor Seiki Co., Ltd. pays a dividend of 1.50 TWD per share a year, a dividend yield of 2.0%. The last ex-dividend date was Jun 17, 2026. The payout ratio is 40.3% of earnings. Free cash flow covers the dividend 4.11 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Honor Seiki Co., Ltd. (7709)?
For today's price to be fair in a discounted-cash-flow model, Honor Seiki Co., Ltd. would have to grow free cash flow by +2.6 % per year for five years (discount rate 12.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew -5.7 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 7709 use?
Our models discount Honor Seiki Co., Ltd. at 12.7 %: a base by market capitalisation (micro), damped by beta 0.83, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Honor Seiki Co., Ltd. that is +2.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.7 %) and the same formula as our fair value.
How much growth has Honor Seiki Co., Ltd. (7709) delivered so far?
Over the past 4 years revenue at Honor Seiki Co., Ltd. grew -5.7 % a year. The price currently implies free-cash-flow growth of +2.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Honor Seiki Co., Ltd. (7709) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Honor Seiki Co., Ltd. (+2.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Honor Seiki Co., Ltd. (7709)?
The free-cash-flow yield on the price is 8.37 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Honor Seiki Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (12.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Honor Seiki Co., Ltd. (7709)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Honor Seiki Co., Ltd. it is 40.09 TWD per share (as of Nov 9, 2026), against a price of 73.60 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Honor Seiki Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 7709 trades above its calculated fair value: price 73.60 TWD, fair value 40.09 TWD, a gap of about −46% (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 7709?
No. The price is what the market pays today (73.60 TWD); the fair value is what the company's own numbers justify (40.09 TWD). For Honor Seiki Co., Ltd. the two are 33.51 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Honor Seiki Co., Ltd. worth?
The market values Honor Seiki Co., Ltd. at about 2.9B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 73.60 TWD; our models calculate a fair value of 40.09 TWD per share.
What do the bullish and bearish scenarios say about 7709?
Our models span a range for Honor Seiki Co., Ltd.: cautious scenario 29.99 TWD, base 40.09 TWD, optimistic 50.19 TWD per share (as of Nov 9, 2026, price 73.60 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7709?
Honor Seiki Co., Ltd. trades at a price-to-earnings ratio of 19.8 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 40.09 TWD is built from several models across several years. Other multiples: P/B 1.5, P/S 2.5, EV/EBITDA 12.8.
How solid is the balance sheet of Honor Seiki Co., Ltd. (7709)?
Balance-sheet figures for Honor Seiki Co., Ltd. (as of Nov 9, 2026): return on equity 8.9%. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is 7709 from its 52-week high?
Honor Seiki Co., Ltd. trades at 73.60 TWD, about 44% below its 52-week high of 131.80 TWD and 105% above the low of 35.99 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 40.09 TWD is for.
Which stocks are comparable to Honor Seiki Co., Ltd.?
From the same area (Industrials) we also value SIE, GE Vernova Inc, Eaton Corporation, Parker-Hannifin Corporation, 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 Honor Seiki Co., Ltd. stock attractive at the current price?
The data as of Nov 9, 2026: price 73.60 TWD, calculated fair value 40.09 TWD (−46%), Quality Score 59/100, from 24 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 7709 calculated?
We run Honor Seiki Co., Ltd. through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 40.09 TWD builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Honor Seiki Co., Ltd. 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 Honor Seiki Co., Ltd. (7709)?
The closing price on Nov 9, 2026 was 73.60 TWD. Our model-based fair value is 40.09 TWD, about 46% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Honor Seiki Co., Ltd. right now?
The price sits above even our optimistic bull case (50.19 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Honor Seiki Co., Ltd.
How large is the market capitalisation of Honor Seiki Co., Ltd. (7709)?
The market capitalisation of Honor Seiki Co., Ltd. is 2.9B TWD (≈ $87.7M). 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 Honor Seiki Co., Ltd. (7709)?
The price-to-sales ratio of Honor Seiki Co., Ltd. is 2.51 (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 Honor Seiki Co., Ltd. (7709)?
Earnings per share at Honor Seiki Co., Ltd. are 3.72 TWD (price ÷ EPS = P/E 19.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Honor Seiki Co., Ltd. (7709)?
The dividend yield of Honor Seiki Co., Ltd. is 2.0% (payout 40.3%). 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 Honor Seiki Co., Ltd. (7709)?
The net margin of Honor Seiki Co., Ltd. is 14.2% (last twelve months). 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 Honor Seiki Co., Ltd. (7709)?
The return on equity (ROE) of Honor Seiki Co., Ltd. is 8.9% (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 Honor Seiki Co., Ltd. (7709)?
On an EBIT basis the return on assets of Honor Seiki Co., Ltd. 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 Honor Seiki Co., Ltd. (7709)?
The operating margin of Honor Seiki Co., Ltd. is 15.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Honor Seiki Co., Ltd. (7709)?
Revenue at Honor Seiki Co., Ltd. is growing +6.4% versus a year earlier (3y avg −0.2%). 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 Honor Seiki Co., Ltd. (7709)?
Earnings per share at Honor Seiki Co., Ltd. are growing −0.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Honor Seiki Co., Ltd. (7709) carry?
The net debt of Honor Seiki Co., Ltd. is 14.3M TWD (fiscal year 2023, ≈ 0.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Honor Seiki Co., Ltd. in the live analysis
One click puts Honor Seiki Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026