EN DE

Jinli Group (8429) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 1.1B TWD

JG Jinli Group 8429 · TW
Price6.04 TWD
Fair Value1.98 TWD
Upside-67.2%
Quality54/100
Watch Jinli Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 14.4% net margin
Low debt · generates free cash flow
Trails peers (2/12)
Narrow moat 26/100
Evidence: High Range 1.48 TWD – 2.51 TWD Share as image

Fair value as of: Jul 23, 2026

From 18 valuation models · updated 18 days ago

Share price −3.4% over the past month.

A solid business, but screening 67% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (2.51 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

19.85 TWD 6.00 TWD Fair Value 1.98 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 6.00 TWD – 19.85 TWD · fair‑value band 1.48 TWD – 2.51 TWD · the 6.04 TWD price screens above the 1.98 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Jinli Group (8429) currently trades at 6.04 TWD, while our model-based Fair Value estimate is 1.98 TWD, implying the stock looks roughly 67.2% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Consumer Cyclical 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, Jinli Group generated revenue of 140M TWD at a net margin of 14.4%. Revenue declined 25.9% year over year. It earns a return on equity of 0.3%. The balance sheet holds a net cash position of 4.8B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 1.48 TWD (bear case) to 2.51 TWD (bull case); at 6.04 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 30% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 1% fair-value upside, at -67%, 8429 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
Growth DCF 20.35 TWD 20.52 TWD 20.78 TWD 80
Residual Income 21.56 TWD 19.09 TWD 12.11 TWD 76
Rev-Margin DCF 20.34 TWD 20.62 TWD 20.97 TWD 74
All 18 models by family
DCF Models
FCF DCF 20.33 TWD 20.51 TWD 20.81 TWD 38
Owner Earnings 20.23 TWD 20.37 TWD 20.62 TWD 31
5Y Revenue Exit 20.34 TWD 20.61 TWD 20.99 TWD 39
5Y P/E Exit 20.93 TWD 21.62 TWD 22.44 TWD 38
10Y Revenue Exit 20.32 TWD 20.50 TWD 20.70 TWD 36
10Y P/E Exit 20.66 TWD 21.07 TWD 21.47 TWD 35
Earnings-Based
Graham-Dodd 0.7900 TWD 0.9700 TWD 1.09 TWD 54
Dividend Discount
Gordon GGM 0.1600 TWD 0.1700 TWD 0.1900 TWD 70
DDM Multi-Stage 0.1600 TWD 0.1800 TWD 0.2200 TWD 61
Multiples
P/E Multiple 1.92 TWD 2.56 TWD 3.20 TWD 63
P/S Multiple 0.7200 TWD 0.9600 TWD 1.20 TWD 58
P/B Multiple 1.48 TWD 1.98 TWD 2.47 TWD 55
EV/Revenue 20.41 TWD 20.69 TWD 20.97 TWD 43
Asset-Based
NCAV (Graham) 17.19 TWD 23.03 TWD 34.38 TWD 50
Growth DCF
Growth DCF 20.35 TWD 20.52 TWD 20.78 TWD 80
Rev-Margin DCF 20.34 TWD 20.62 TWD 20.97 TWD 74
Economic Profit
Residual Income 21.56 TWD 19.09 TWD 12.11 TWD 76
Growth Earnings
Growth-Adj P/E 1.35 TWD 1.93 TWD 2.51 TWD 68

Widest divergence: Asset-Based (23.03 TWD) versus Dividend Discount (0.1700 TWD). Highest evidence: Growth DCF (80).

Notify me when 8429 reaches fair value

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

Key figures & financial health

Revenue (TTM) 140M TWD
Revenue growth (YoY) -25.9%
Net margin 14.4%
Return on equity 0.3%
Free cash flow 13.4M TWD FY2025
P/E ratio 55.6
More key figures
Operating margin -27.2%
EPS (TTM) 0.1200 TWD
EPS growth (YoY) -30.5%
Net cash 4.8B TWD FY2025

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 54 · Market factors (momentum, volatility) 40

Profitability 20
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 24
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 96
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 82
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

Jinli Group Holdings Limited, an investment holding company, manufacturing and sales of footwear and wholesale of clothing in China. It operates through Shoes and Garment; and Cosmetics segments. The company offers leisure sports, jeans, casual wear, casual shoes, face masks, accessories, and skin care products.

Full company description

Jinli Group Holdings Limited, an investment holding company, manufacturing and sales of footwear and wholesale of clothing in China. It operates through Shoes and Garment; and Cosmetics segments. The company offers leisure sports, jeans, casual wear, casual shoes, face masks, accessories, and skin care products. It also sells its products through agents and footwear traders. The company provides its products under Gold Apple; e.t casual wear; and MegustaMe care beauty makeup brand names. Jinli Group Holdings Limited was incorporated in 2010 and is based in Kaohsiung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Jinli Group reported revenue of 148M TWD in FY2025 versus 432M TWD in FY2021, a compound −23.5%/yr. Reported net income was 21.6M TWD in FY2025, compounding −1.4%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
148M TWD
Latest YoY
+11.9%
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.
−11.3%
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.
−17.1%
Avg. growth/yr (16Y) 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.
−17.3%
Revenue −23.5%/yr
FY21 432M TWD
FY22 213M TWD
FY23 210M TWD
FY24 133M TWD
FY25 148M TWD
Net income −1.4%/yr
FY21 22.9M TWD
FY22 −201M TWD
FY23 −14.0M TWD
FY24 −3.3M TWD
FY25 21.6M TWD

8429 screens 67% overvalued. Compare with H & M Hennes & Mauritz AB →

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). "Jinli Group Fair Value". https://www.fairvalue-calculator.com/stock/8429

Peer Group

Apparel Manufacturing · 212 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 54 · Below median
Fair Value upside −67% · Bottom 25%
Return on equity (TTM) 0% · Below median
Return on assets -0% · Below median
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) -27% · Bottom 25%
Revenue growth -26% · Bottom 25%
Debt / equity 0.18× · Higher than 75% of peers

Valuation Multiples vs Apparel Manufacturing median · lower = cheaper

P/E (TTM) 51.0× · Pricier than 75% of peers
P/B 0.18× · Cheaper than 75% of peers
P/S (TTM) 8.10× · Pricier than 75% of peers
P/FCF 2.6× · 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 32
FUTURE 0 · sector 4
PAST 1 · sector 21
HEALTH 91 · sector 98
DIVIDEND 0 · sector 49

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 Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 163.45 kr 165.47 +1%
Ralph Lauren Corporation RL $374.08 $224.21 -40%
Moncler S.p.A MONC €52.08 €50.69 -3%
LPP SA LPP 19,380 PLN 17,754 PLN -8%
Bosideng International Holdings 3998 HK$4.88 HK$5.92 +21%
Youngor Fashion Co 600177 ¥7.57 ¥5.59 -26%
Page Industries Limited PAGEIND ₹39,900 ₹12,395 -69%
Hla Group 600398 ¥6.05 ¥9.92 +64%
Eclat Textile Co 1476 333.50 TWD 357.81 TWD +7%
Youngone Corporation 111770 87,600 KRW 196,629 KRW +124%

Compare Jinli Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Jinli Group (8429) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 1.98 TWD versus a price of 6.04 TWD, about −67% (overvalued).
What is the fair value of 8429?
Our model-based fair value for Jinli Group is 1.98 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 6.04 TWD.
What is the quality score of 8429?
Jinli Group has a Quality Score of 54/100. 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 Jinli Group (8429)?
Jinli Group reported trailing-twelve-month revenue of about 140M TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 8429?
The net profit margin of Jinli Group is about 14.4%, meaning it keeps roughly 14.4% 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 Jinli Group 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.