EN DE

Advanced International Multitech Co (8938) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 8.5B TWD

AI Advanced International Multitech Co 8938 · TWO
Price53.10 TWD
Fair Value86.26 TWD
Upside+62.5%
Quality54/100
Watch Advanced International Multitech Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 3.3% net margin
Low debt · generates free cash flow
7.19% dividend yield
Ranks above peers (9/14)
Narrow moat 37/100
Evidence: High Range 49.75 TWD – 131.36 TWD Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Share price −2.0% over the past month.

A solid business, screening 62% undervalued on our models.

What matters now

  • The model range is unusually wide (49.75 TWD to 131.36 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

107.64 TWD 47.97 TWD Fair Value 86.26 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 47.97 TWD – 107.64 TWD · fair‑value band 49.75 TWD – 131.36 TWD · the 53.10 TWD price screens below the 86.26 TWD fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Advanced International Multitech Co (8938) currently trades at 53.10 TWD, while our model-based Fair Value estimate is 86.26 TWD, implying the stock looks roughly 62.5% undervalued today. The Quality Score stands at 54/100 (solid quality), in the Consumer Cyclical 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, Advanced International Multitech Co generated revenue of 15.0B TWD at a net margin of 3.3%. Revenue declined 9.9% year over year. It earns a return on equity of 6.4%. Net debt stands at 1.0B TWD. Fundamentals as of Jul 22, 2026

Our scenario range runs from 49.75 TWD (bear case) to 131.36 TWD (bull case); at 53.10 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 30% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 2% fair-value upside, at 62%, 8938 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 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 12.90 TWD 16.92 TWD 22.25 TWD 80
Residual Income 47.92 TWD 55.57 TWD 102.76 TWD 76
ROIC Compounder 50.73 TWD 60.49 TWD 72.45 TWD 72
All 22 models by family
DCF Models
FCF DCF 12.68 TWD 17.10 TWD 23.26 TWD 38
Owner Earnings 52.39 TWD 74.52 TWD 105.38 TWD 31
5Y Revenue Exit 41.67 TWD 70.35 TWD 106.74 TWD 39
5Y EBITDA Exit 66.98 TWD 116.03 TWD 172.26 TWD 41
5Y P/E Exit 63.41 TWD 109.59 TWD 156.76 TWD 38
10Y Revenue Exit 28.74 TWD 51.87 TWD 82.25 TWD 36
10Y EBITDA Exit 45.96 TWD 82.28 TWD 129.54 TWD 37
10Y P/E Exit 43.76 TWD 77.99 TWD 118.36 TWD 35
Earnings-Based
Graham-Dodd 42.55 TWD 109.40 TWD 142.44 TWD 54
PEG = 1.0 20.54 TWD 29.35 TWD 38.15 TWD 46
EPV 50.73 TWD 58.30 TWD 64.84 TWD 59
Multiples
P/E Multiple 103.25 TWD 137.67 TWD 172.08 TWD 63
P/S Multiple 79.78 TWD 106.38 TWD 132.97 TWD 58
P/B Multiple 79.78 TWD 106.38 TWD 132.97 TWD 55
EV/EBIT 91.16 TWD 120.62 TWD 150.08 TWD 53
EV/EBITDA 112.49 TWD 149.06 TWD 185.64 TWD 54
EV/Revenue 62.35 TWD 87.89 TWD 113.42 TWD 43
Asset-Based
NCAV (Graham) 26.37 TWD 35.33 TWD 52.73 TWD 50
Growth DCF
Growth DCF 12.90 TWD 16.92 TWD 22.25 TWD 80
Economic Profit
Residual Income 47.92 TWD 55.57 TWD 102.76 TWD 76
ROIC Compounder 50.73 TWD 60.49 TWD 72.45 TWD 72
Growth Earnings
Growth-Adj P/E 79.95 TWD 114.21 TWD 148.47 TWD 68

Widest divergence: Growth Earnings (114.21 TWD) versus Growth DCF (16.92 TWD). Highest evidence: Growth DCF (80).

Notify me when 8938 reaches fair value

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

Key figures & financial health

Revenue (TTM) 15.0B TWD
Revenue growth (YoY) -9.9%
Net margin 3.3%
Return on equity 6.4%
Free cash flow 146M TWD FY2025
P/E ratio 8.9
More key figures
Operating margin 5.0%
EPS (TTM) 6.01 TWD
Dividend yield 7.6%
EPS growth (YoY) -75.6%
Net debt 1.0B TWD FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 53 · Market factors (momentum, volatility) 40

Profitability 48
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 95
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 58
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

Advanced International Multitech Co., Ltd. engages in the manufacture and sale of golf equipment, golf ball, and composite materials in the Americas, Asia, and internationally.

Full company description

Advanced International Multitech Co., Ltd. engages in the manufacture and sale of golf equipment, golf ball, and composite materials in the Americas, Asia, and internationally. It offers thermoset and thermoplastic composites; carbon fiber wheels; driver heads, iron heads, putters, and carbon fiber clubs; aircraft interior, automotive parts; electronic product parts, including laptop carbon fiber cover and tablet protector; industrial products, including robot arm accessories, tubular support frame, and assistive devices; and interior components, bicycle parts, and industrial hardware components, as well as technical services. Advanced International Multitech Co., Ltd. was incorporated in 1987 and is headquartered in Kaohsiung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Advanced International Multitech Co reported revenue of 15.4B TWD in FY2025 versus 16.9B TWD in FY2021, a compound −2.3%/yr. Reported net income was 949M TWD in FY2025, compounding −8.4%/yr from FY2021.

Growth Quality 49/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
15.4B TWD
Latest YoY
+8.6%
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.
−10.4%
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.
+5.0%
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.
+3.7%
Revenue −2.3%/yr
FY21 16.9B TWD
FY22 21.4B TWD
FY23 14.3B TWD
FY24 14.2B TWD
FY25 15.4B TWD
Net income −8.4%/yr
FY21 1.3B TWD
FY22 2.2B TWD
FY23 69.0M TWD
FY24 1.0B TWD
FY25 949M TWD

Watch 8938: 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). "Advanced International Multitech Co Fair Value". https://www.fairvalue-calculator.com/stock/8938

Peer Group

Leisure · 190 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 +62% · Top 25%
Return on equity (TTM) 6% · Above median
Return on assets 4% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth -10% · Bottom 25%
Dividend yield (TTM) 7.2% · Top 25%
Debt / equity 0.12× · Higher than median

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 9.4× · Cheaper than 75% of peers
P/B 1.07× · Cheaper than median
P/S (TTM) 0.57× · Cheaper than median
P/FCF 1.8× · Cheaper than median
EV/EBITDA 5.1× · Cheaper than 75% of peers

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 100 · sector 14
FUTURE 0 · sector 18
PAST 26 · sector 19
HEALTH 94 · sector 94
DIVIDEND 100 · sector 51

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 Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$74.15 HK$119.29 +61%
Pop Mart International Group 9992 HK$160.20 HK$227.30 +42%
Amer Sports, Inc AS $36.44 $16.16 -56%
Hasbro, Inc HAS $81.55 $83.38 +2%
Life Time Group LTH $42.15 $16.15 -62%
Acushnet Holdings GOLF $114.78 $37.79 -67%
Li Ning Company 2331 HK$14.80 HK$29.26 +98%
Benefit Systems S.A BFT 5,255 PLN 3,714 PLN -29%
Ninebot Limited 689009 ¥37.82 ¥39.17 +4%
Asmodee Group ASMDEEB kr 145.70 kr 41.90 -71%

Compare Advanced International Multitech Co 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 Advanced International Multitech Co (8938) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 86.26 TWD versus a price of 53.10 TWD, about +62% (undervalued).
What is the fair value of 8938?
Our model-based fair value for Advanced International Multitech Co is 86.26 TWD (as of Jul 22, 2026), built from audited fundamentals. The current price is 53.10 TWD.
What is the quality score of 8938?
Advanced International Multitech Co 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 Advanced International Multitech Co (8938)?
Advanced International Multitech Co reported trailing-twelve-month revenue of about 15.0B TWD (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 8938?
The net profit margin of Advanced International Multitech Co is about 3.3%, meaning it keeps roughly 3.3% of revenue as net income. Based on the latest reported figures.
Does Advanced International Multitech Co pay a dividend?
Advanced International Multitech Co currently shows a dividend yield of about 7.55% relative to its recent price (as of Jul 22, 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 Advanced International Multitech 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.