Taiwan Sakura Corp (9911) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Taiwan Sakura Corp TWD 100, price TWD 81.40, upside +23.2%, quality 70 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Taiwan Sakura Corp for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Taiwan Sakura Corporation, together with its subsidiaries, manufactures and sells kitchen appliances in Taiwan, China, Hong Kong, Vietnam, and internationally. It operates through Gas Appliances, Kitchenware, and Other divisions.
Show more
Taiwan Sakura Corporation, together with its subsidiaries, manufactures and sells kitchen appliances in Taiwan, China, Hong Kong, Vietnam, and internationally. It operates through Gas Appliances, Kitchenware, and Other divisions. The company offers gas cookers, water heaters, furniture, building materials, sports equipment, electric hand tools, sanitary equipment, and whole bathroom products. It also engages in the manufacturing, trading, and leasing of gas equipment and parts; interior decoration; installation of electrical appliances, kitchenware, and bathroom equipment; real estate leasing; and importing activities. Taiwan Sakura Corporation was founded in 1978 and is based in Taichung, Taiwan.
Stock analysis
Taiwan Sakura Corp (9911) currently trades at 81.40 TWD, while our model-based Fair Value estimate is 100.30 TWD, implying the stock looks roughly 18.8% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 120.66 TWD per share, and 14 of the 26 models we run sit above the 81.40 TWD price.
Bear case: the Asset-Based group reads lowest at 21.06 TWD, and 12 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: 65.98 TWD (bear) to 130.72 TWD (bull), the price of 81.40 TWD sits inside 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 70/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Taiwan Sakura Corp reported revenue of 10.3B TWD in FY2025 versus 7.6B TWD in FY2021, a compound +7.9%/yr. Reported net income was 1.4B TWD in FY2025, compounding +8.0%/yr from FY2021.
Key figures
Market cap 17.8B TWD (≈ $560M) · P/E ratio 13.0 · P/S ratio 1.74 · EPS (TTM) 6.25 TWD · Dividend yield 6.1% · Net margin 13.4% · Return on equity 22.7% · Return on assets (EBIT) 14.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 55 out of 100 (low confidence).
What moves the price
The share trades about 12% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 1% fair-value upside, at 23%, 9911 screens cheaper than that median.
Fair Value models
Bear 65.98 TWDFair Value 100.30 TWDBull 130.72 TWD
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. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.9144 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.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.
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.89/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.0%
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.
+7.8%
Revenue growth 5 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.
+9.2%
Start year 2020 (pandemic). Over 10 years: +7.2% a year
Revenue growth 23 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.
+4.5%
’14
’15
’16
’17
’18
’19
’20
’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.
+15.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.0%
Dividend (yield on the price)6.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.9% vs 10%, steady
Profit margin 2020 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.17% → 15%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
+3.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +1.6% 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.Furnishings, Fixtures & Appliances · 316 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.
Is Taiwan Sakura Corp (9911) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of 100.30 TWD versus a price of 81.40 TWD, about +23% upside (undervalued).
What is the fair value of 9911?
Our model-based fair value for Taiwan Sakura Corp is 100.30 TWD (as of Sep 23, 2026), built from audited fundamentals. The current price: 81.40 TWD.
What is the quality score of 9911?
Taiwan Sakura Corp has a Quality Score of 70/100. 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 Taiwan Sakura Corp (9911)?
Our model-based price target is the fair value of 100.30 TWD (as of Sep 23, 2026) from 26 valuation models. Cautious scenario 65.98 TWD, optimistic scenario 130.72 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Taiwan Sakura Corp stock forecast for 2026?
Our models put fair value at 100.30 TWD, about +23% upside versus a price of 81.40 TWD (undervalued). Cautious scenario 65.98 TWD, optimistic scenario 130.72 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Taiwan Sakura Corp (9911)?
Taiwan Sakura Corp reported trailing-twelve-month revenue of about 10.4B TWD (latest available figure, as of Sep 23, 2026).
Does Taiwan Sakura Corp pay a dividend?
Taiwan Sakura Corp currently shows a dividend yield of about 6.14% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Taiwan Sakura Corp (9911)?
For today's price to be fair in a discounted-cash-flow model, Taiwan Sakura Corp would have to grow free cash flow by +3.3 % per year for five years (discount rate 8.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.2 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of 9911 use?
Our models discount Taiwan Sakura Corp at 8.6 %: a base by market capitalisation (large), damped by beta 0.16, 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 Taiwan Sakura Corp that is +3.3 % per year a year over ten years, using the same discount rate (8.6 %) and the same formula as our fair value.
How much growth has Taiwan Sakura Corp (9911) delivered so far?
Over the past 5 years revenue at Taiwan Sakura Corp grew +9.2 % a year. The price currently implies +3.3 % per year free-cash-flow growth a 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 Taiwan Sakura Corp (9911) growing?
The median revenue growth in the sector is +2.5 % a year. That is the yardstick for the growth priced into Taiwan Sakura Corp (+3.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Taiwan Sakura Corp (9911)?
The free-cash-flow yield on the price is 5.29 %: that much free cash flow Taiwan Sakura Corp produces per unit of market value. When it exceeds the discount rate of our models (8.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Taiwan Sakura Corp (9911)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Taiwan Sakura Corp it is 100.30 TWD per share (as of Sep 23, 2026), against a price of 81.40 TWD. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Taiwan Sakura Corp stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 9911 trades below its calculated fair value: price 81.40 TWD, fair value 100.30 TWD, a gap of about +23% (undervalued). 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 9911?
No. The price is what the market pays today (81.40 TWD); the fair value is what the company's own numbers justify (100.30 TWD). For Taiwan Sakura Corp the two are 18.90 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Taiwan Sakura Corp worth?
The market values Taiwan Sakura Corp at about 17.8B TWD (market capitalisation, as of Sep 23, 2026). Per share that is 81.40 TWD; our models calculate a fair value of 100.30 TWD per share.
What do the bullish and bearish scenarios say about 9911?
Our models span a range for Taiwan Sakura Corp: cautious scenario 65.98 TWD, base 100.30 TWD, optimistic 130.72 TWD per share (as of Sep 23, 2026, price 81.40 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 9911?
Taiwan Sakura Corp trades at a price-to-earnings ratio of 13.0 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 100.30 TWD is built from several models across several years. Other multiples: P/B 2.6, P/S 1.7, EV/EBITDA 9.0.
How solid is the balance sheet of Taiwan Sakura Corp (9911)?
Balance-sheet figures for Taiwan Sakura Corp (as of Sep 23, 2026): return on equity 22.7%, debt of 0.04 per unit of equity. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is 9911 from its 52-week high?
Taiwan Sakura Corp trades at 81.40 TWD, about 12% below its 52-week high of 92.30 TWD and at the low of 81.20 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 100.30 TWD is for.
Which stocks are comparable to Taiwan Sakura Corp?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, Haier Smart Home Co, King Slide Works Co, 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 Taiwan Sakura Corp stock attractive at the current price?
The data as of Sep 23, 2026: price 81.40 TWD, calculated fair value 100.30 TWD (+23%), Quality Score 70/100, from 26 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 9911 calculated?
We run Taiwan Sakura Corp through 26 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 100.30 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 14.1 % above its aggregate fair value. Taiwan Sakura Corp currently trades 23 % below its own fair value, and the market average says nothing about that. 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 Taiwan Sakura Corp (9911)?
The closing price on Sep 24, 2026 was 81.40 TWD. Our model-based fair value is 100.30 TWD, about +23% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Taiwan Sakura Corp right now?
A fairly wide model range (65.98 TWD to 130.72 TWD) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Taiwan Sakura Corp (9911) come from?
Earnings per share at Taiwan Sakura Corp grew +10.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.3 %, EBIT margin +3.0 %, tax rate −0.5 %, residual (interest, one-offs) −0.6 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Taiwan Sakura Corp
How large is the market capitalisation of Taiwan Sakura Corp (9911)?
The market capitalisation of Taiwan Sakura Corp is 17.8B TWD (≈ $560M). 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 Taiwan Sakura Corp (9911)?
The price-to-sales ratio of Taiwan Sakura Corp is 1.74 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Taiwan Sakura Corp (9911)?
Earnings per share at Taiwan Sakura Corp are 6.25 TWD (price ÷ EPS = P/E 13.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Taiwan Sakura Corp (9911)?
The dividend yield of Taiwan Sakura Corp is 6.1% (payout 80.0%). 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 Taiwan Sakura Corp (9911)?
The net margin of Taiwan Sakura Corp is 13.4% (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 Taiwan Sakura Corp (9911)?
The return on equity (ROE) of Taiwan Sakura Corp is 22.7% (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 Taiwan Sakura Corp (9911)?
On an EBIT basis the return on assets of Taiwan Sakura Corp is 14.1% (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 Taiwan Sakura Corp (9911)?
The operating margin of Taiwan Sakura Corp is 16.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Taiwan Sakura Corp (9911)?
Revenue at Taiwan Sakura Corp is growing +5.5% versus a year earlier (3y avg +7.8%). 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 Taiwan Sakura Corp (9911)?
Earnings per share at Taiwan Sakura Corp are growing +7.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Taiwan Sakura Corp (9911) hold?
Taiwan Sakura Corp holds more cash than debt, 1.4B TWD net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Taiwan Sakura Corp in the live analysis
One click puts Taiwan Sakura Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
