EN DE

Horng Terng Automation Co (7751) Fair Value & Analysis

Technology · TW · Market cap 30.4B TWD

HT Horng Terng Automation Co 7751 · TWO
Price1,385 TWD
Fair Value494.37 TWD
Upside-64.3%
Quality62/100
Watch Horng Terng Automation Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 28.7% net margin
Low debt · generates free cash flow
1.45% dividend yield
Ranks above peers (10/14)
Wide moat 90/100
Evidence: High Range 380.55 TWD – 608.19 TWD Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 23 days ago

Fair value updated Jul 17, 2026, revised from 367.90 TWD to 494.37 TWD (+34.4%) since Jul 12, 2026. Share price −2.5% over the past month.

A solid business, but screening 64% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (608.19 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

2,715 TWD 188.41 TWD Fair Value 494.37 TWD Jun 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

26‑month range 188.41 TWD – 2,715 TWD · fair‑value band 380.55 TWD – 608.19 TWD · the 1,385 TWD price screens above the 494.37 TWD fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Horng Terng Automation Co (7751) currently trades at 1,385 TWD, while our model-based Fair Value estimate is 494.37 TWD, implying the stock looks roughly 64.3% overvalued today. The Quality Score stands at 62/100 (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, Horng Terng Automation Co generated revenue of 2.1B TWD at a net margin of 28.7%. Revenue grew 73.2% year over year. It earns a return on equity of 37.8%. The balance sheet holds a net cash position of 1.1B TWD. Fundamentals as of Jul 17, 2026

Our scenario range runs from 380.55 TWD (bear case) to 608.19 TWD (bull case); at 1,385 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 51% below its 52-week high and 323% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at -64%, 7751 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 380.19 TWD 654.14 TWD 1,208 TWD 80
Residual Income 125.15 TWD 160.12 TWD 586.33 TWD 76
Rev-Margin DCF 338.40 TWD 598.60 TWD 1,096 TWD 74
All 26 models by family
DCF Models
FCF DCF 400.32 TWD 594.53 TWD 1,213 TWD 38
Owner Earnings 348.91 TWD 715.31 TWD 1,484 TWD 31
5Y Revenue Exit 332.50 TWD 531.08 TWD 946.77 TWD 39
5Y EBITDA Exit 412.26 TWD 692.38 TWD 1,242 TWD 41
5Y P/E Exit 460.36 TWD 974.75 TWD 1,680 TWD 38
10Y Revenue Exit 347.20 TWD 689.90 TWD 908.25 TWD 36
10Y EBITDA Exit 415.40 TWD 861.66 TWD 1,644 TWD 37
10Y P/E Exit 450.50 TWD 965.24 TWD 1,820 TWD 35
Earnings-Based
Graham-Dodd 131.19 TWD 914.90 TWD 1,284 TWD 54
Lynch FV 361.93 TWD 517.04 TWD 672.16 TWD 50
PEG = 1.0 361.93 TWD 517.04 TWD 672.16 TWD 46
EPV 265.99 TWD 300.04 TWD 329.83 TWD 59
Dividend Discount
Gordon GGM 83.36 TWD 173.32 TWD 274.96 TWD 70
DDM Multi-Stage 83.36 TWD 146.15 TWD 181.91 TWD 61
Multiples
P/E Multiple 405.15 TWD 540.19 TWD 675.24 TWD 63
P/S Multiple 245.98 TWD 327.97 TWD 409.97 TWD 58
P/B Multiple 245.98 TWD 327.97 TWD 409.97 TWD 55
EV/EBIT 497.09 TWD 642.22 TWD 787.36 TWD 53
EV/EBITDA 403.14 TWD 516.96 TWD 630.78 TWD 54
EV/Revenue 281.81 TWD 376.14 TWD 470.48 TWD 43
Asset-Based
NCAV (Graham) 45.90 TWD 61.51 TWD 91.80 TWD 50
Growth DCF
Growth DCF 380.19 TWD 654.14 TWD 1,208 TWD 80
Rev-Margin DCF 338.40 TWD 598.60 TWD 1,096 TWD 74
Economic Profit
Residual Income 125.15 TWD 160.12 TWD 586.33 TWD 76
ROIC Compounder 300.39 TWD 383.37 TWD 489.04 TWD 72
Growth Earnings
Growth-Adj P/E 514.63 TWD 735.19 TWD 955.74 TWD 68

Widest divergence: Growth Earnings (735.19 TWD) versus Asset-Based (61.51 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.1B TWD
Revenue growth (YoY) +73.2%
Net margin 28.7%
Return on equity 37.8%
Free cash flow 541M TWD FY2025
P/E ratio 75.8
More key figures
Operating margin 36.1%
EPS (TTM) 20.39 TWD
EPS growth (YoY) +50.0%
Net cash 1.1B TWD FY2024

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 64 · Market factors (momentum, volatility) 54

Profitability 66
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 84
Earnings quality: real cash, not paper profit
Fin. Strength 99
Balance sheet, leverage, solvency risk
Investment 31
Disciplined investing over empire-building
Low Volatility 18
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 14
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

Horng Terng Automation Co., Ltd. engages in the research and development, manufacturing, and sales of semiconductor automation equipment.

Full company description

Horng Terng Automation Co., Ltd. engages in the research and development, manufacturing, and sales of semiconductor automation equipment. The company offers advanced indium processing and heatsink solution machine, high-pressure dispensing and lid attach machine, advanced flux jetting indium attach machine, film tim attach machine, substrate flux jetting, and product exchanged machine; inspection machine; open and short testing solutions; and upper and lower covers and wiring system, die bond automated, heatsink pick and flip and inspection machine, and chip-on-wafer automated inline equipment. Horng Terng Automation Co., Ltd. was founded in 1994 and is based in Kaohsiung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Horng Terng Automation Co reported revenue of 1.9B TWD in FY2025 versus 1.2B TWD in FY2021, a compound +11.9%/yr. Reported net income was 519M TWD in FY2025, compounding +18.6%/yr from FY2021.

Growth Quality 99/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.9B TWD
Latest YoY
+62.4%
Avg. growth/yr (3Y)
+13.5%
Revenue +11.9%/yr
FY21 1.2B TWD
FY22 1.3B TWD
FY23 886M TWD
FY24 1.1B TWD
FY25 1.9B TWD
Net income +18.6%/yr
FY21 263M TWD
FY22 390M TWD
FY23 160M TWD
FY24 294M TWD
FY25 519M TWD

7751 screens 64% overvalued. Compare with ASML Holding →

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). "Horng Terng Automation Co Fair Value". https://www.fairvalue-calculator.com/stock/7751

Peer Group

Semiconductor Equipment & Materials · 211 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 62 · Above median
Fair Value upside −64% · Below median
Return on equity (TTM) 38% · Top 25%
Return on assets 14% · Top 25%
Net margin (TTM) 29% · Top 25%
Operating margin (TTM) 36% · Top 25%
Revenue growth 73% · Top 25%
Dividend yield (TTM) 1.5% · Above median

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/E (TTM) 55.2× · Cheaper than median
P/B 12.31× · Pricier than 75% of peers
P/S (TTM) 14.33× · Pricier than 75% of peers
P/FCF 1.7× · Cheaper than median
EV/EBITDA 37.0× · Pricier 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 0 · sector 0
FUTURE 100 · sector 58
PAST 100 · sector 30
HEALTH 100 · sector 96
DIVIDEND 29 · sector 16

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

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 Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Horng Terng Automation 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 Horng Terng Automation Co (7751) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 494.37 TWD versus a price of 1,385 TWD, about −64% (overvalued).
What is the fair value of 7751?
Our model-based fair value for Horng Terng Automation Co is 494.37 TWD (as of Jul 17, 2026), built from audited fundamentals. The current price is 1,385 TWD.
What is the quality score of 7751?
Horng Terng Automation Co has a Quality Score of 62/100. 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 Horng Terng Automation Co (7751)?
Horng Terng Automation Co reported trailing-twelve-month revenue of about 2.1B TWD (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 7751?
The net profit margin of Horng Terng Automation Co is about 28.7%, meaning it keeps roughly 28.7% 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 Horng Terng Automation 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.