Taiwan Secom Co Ltd (9917) fair value: what the stock is really worth
As of Nov 10, 2026: fair value (intrinsic value) of Taiwan Secom Co Ltd stock TWD 111, price TWD 106, upside +4.9%, quality 72 out of 100. Rating: fairly valued. Calculated from audited financials with 25 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 5, 2026.
How to read this chart
60‑month range 79.44 TWD – 148.50 TWD · fair‑value band 76.87 TWD – 143.88 TWD · the 105.50 TWD price screens below the 110.68 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Taiwan Secom Co in your weekly email
Every Wednesday you see whether Taiwan Secom 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.
Taiwan Secom Co., Ltd. provides security services in Taiwan. The company manufactures, processes, and sells security-related system equipment and parts.
Show moreShow less
It also offers corporate and building security guarding services; in-flight catering and catering services; and air cargo transporting, building management, aviation, telecom network, car parking lot, light controlling system, information security, and technology support services.
In addition, the company sells electric, telecommunication, and fireproof products; produces and sells instant food; connects police-citizens; distributes media and movies; retails POS systems; provides energy-saving solutions technology; and rents mini-storage.
Further, it wholesales and installs fire safety equipment; develops and invests in video content; develops media content; operates an information management platform; sells digital signage and monitors; and retails and rents medical equipment, as well as acts as an insurance and custom broker.
Additionally, the company engages in investment holding activities, real estate sales and rental, and ATM services. The company was incorporated in 1977 and is based in Taipei, Taiwan.
Stock analysis
Taiwan Secom Co Ltd (9917) currently trades at 105.50 TWD, while our model-based Fair Value estimate is 110.68 TWD, so the stock looks roughly fairly valued today (gap 4.7%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 115.92 TWD per share, and 9 of the 25 models we run sit above the 105.50 TWD price.
Bear case: the Asset-Based group reads lowest at 18.94 TWD, and 16 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 76.87 TWD (bear) to 143.88 TWD (bull), the price of 105.50 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 72/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Taiwan Secom Co Ltd reported revenue of 19.0B TWD in FY2025 versus 14.1B TWD in FY2021, a compound +7.7%/yr. Reported net income was 3.0B TWD in FY2025, compounding +4.5%/yr from FY2021.
Key figures
Market cap 47.0B TWD (≈ $1.4B) Small · P/E ratio 16.2 · P/S ratio 2.46 · EPS (TTM) 6.52 TWD · Dividend yield 5.1% · Net margin 15.9% · Return on equity 24.2% · Return on assets (EBIT) 10.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 72 out of 100 (medium confidence).
What moves the price
The share trades about 14% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 1% fair-value upside, at 5%, 9917 screens cheaper than that median.
Fair Value models
Bear76.87 TWDFair Value 110.68 TWDBull143.88 TWD
Price 105.50 TWD · Upside +4.9%
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 (0.9386 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.
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.83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+6.3%
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.
+7.3%
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.
+6.7%
Start year 2020 (pandemic). Over 10 years: +3.6% a year
Revenue growth 11 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.
+3.4%
’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.
+9.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.2%
Dividend (yield on the price)5.1%
Per share before 2014divided by the spin-off factor 1.015
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.4.2% vs 3.7%, 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.22% → 16%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+5.7%
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 +4.1% 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.Security & Protection Services · 115 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.
Cite: Fair Value Calculator (2026). "Taiwan Secom Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/9917
Frequently asked questions
Is Taiwan Secom Co Ltd (9917) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 110.68 TWD versus a price of 105.50 TWD, about +5% upside (fairly valued).
What is the fair value of 9917?
Our model-based fair value for Taiwan Secom Co Ltd is 110.68 TWD (as of Nov 5, 2026), built from audited fundamentals. The current price: 105.50 TWD.
What is the quality score of 9917?
Taiwan Secom Co Ltd has a Quality Score of 72/100. 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 Secom Co Ltd (9917)?
Our model-based price target is the fair value of 110.68 TWD (as of Nov 5, 2026) from 25 valuation models. Cautious scenario 76.87 TWD, optimistic scenario 143.88 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Taiwan Secom Co Ltd stock forecast for 2026?
Our models put fair value at 110.68 TWD, about +5% upside versus a price of 105.50 TWD (fairly valued). Cautious scenario 76.87 TWD, optimistic scenario 143.88 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Taiwan Secom Co Ltd (9917)?
Taiwan Secom Co Ltd reported trailing-twelve-month revenue of about 19.1B TWD (latest available figure, as of Nov 5, 2026).
Does Taiwan Secom Co Ltd pay a dividend?
Taiwan Secom Co Ltd currently shows a dividend yield of 5.15% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Taiwan Secom Co Ltd (9917) and when is the ex-dividend date?
Taiwan Secom Co Ltd pays a dividend of 5.43 TWD per share a year, a dividend yield of 5.1%. The last ex-dividend date was Jun 24, 2026. The payout ratio is 83.3% of earnings. Free cash flow covers the dividend 1.27 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Taiwan Secom Co Ltd (9917)?
For today's price to be fair in a discounted-cash-flow model, Taiwan Secom Co Ltd would have to grow free cash flow by +5.7 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.7 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 9917 use?
Our models discount Taiwan Secom Co Ltd at 10.3 %: a base by market capitalisation (small), damped by beta 0.04, 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 Secom Co Ltd that is +5.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Taiwan Secom Co Ltd (9917) delivered so far?
Over the past 5 years revenue at Taiwan Secom Co Ltd grew +6.7 % a year. The price currently implies free-cash-flow growth of +5.7 % 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 Taiwan Secom Co Ltd (9917) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Taiwan Secom Co Ltd (+5.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Taiwan Secom Co Ltd (9917)?
The free-cash-flow yield on the price is 6.81 %: that much free cash flow Taiwan Secom Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), 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 Secom Co Ltd (9917)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Taiwan Secom Co Ltd it is 110.68 TWD per share (as of Nov 5, 2026), against a price of 105.50 TWD. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Taiwan Secom Co Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 9917 trades below its calculated fair value: price 105.50 TWD, fair value 110.68 TWD, a gap of about +5% (fairly valued). 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 9917?
No. The price is what the market pays today (105.50 TWD); the fair value is what the company's own numbers justify (110.68 TWD). For Taiwan Secom Co Ltd the two are 5.18 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Taiwan Secom Co Ltd worth?
The market values Taiwan Secom Co Ltd at about 47.0B TWD (market capitalisation, as of Nov 5, 2026). Per share that is 105.50 TWD; our models calculate a fair value of 110.68 TWD per share.
What do the bullish and bearish scenarios say about 9917?
Our models span a range for Taiwan Secom Co Ltd: cautious scenario 76.87 TWD, base 110.68 TWD, optimistic 143.88 TWD per share (as of Nov 5, 2026, price 105.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 9917?
Taiwan Secom Co Ltd trades at a price-to-earnings ratio of 16.2 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 110.68 TWD is built from several models across several years. Other multiples: PEG 0.3, P/B 3.5, P/S 2.5, EV/EBITDA 10.3.
What is the PEG ratio of 9917?
The PEG ratio of Taiwan Secom Co Ltd is 0.27 (P/E divided by earnings growth, as of Nov 5, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Taiwan Secom Co Ltd (9917)?
Balance-sheet figures for Taiwan Secom Co Ltd (as of Nov 5, 2026): return on equity 24.2%, debt of 0.35 per unit of equity. They feed the Quality Score of 72/100, which measures business quality independently of the share price.
How far is 9917 from its 52-week high?
Taiwan Secom Co Ltd trades at 105.50 TWD, about 14% below its 52-week high of 122.00 TWD and 1% above the low of 104.00 TWD (as of Nov 10, 2026). Distance from the high says nothing about value: that is what the fair value of 110.68 TWD is for.
Which stocks are comparable to Taiwan Secom Co Ltd?
From the same area (Industrials) we also value Allegion plc, ADT Inc, Zhejiang Dahua Technology Co, MSA Safety Incorporated, 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 Secom Co Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price 105.50 TWD, calculated fair value 110.68 TWD (+5%), Quality Score 72/100, from 25 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 9917 calculated?
We run Taiwan Secom Co Ltd through 25 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 110.68 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 13.7% above its aggregate fair value. Taiwan Secom Co Ltd currently trades 5% 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 Secom Co Ltd (9917)?
The closing price on Nov 10, 2026 was 105.50 TWD. Our model-based fair value is 110.68 TWD, about +5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Taiwan Secom Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (76.87 TWD to 143.88 TWD) leaves room in how you read the outcome.
Where does the earnings growth of Taiwan Secom Co Ltd (9917) come from?
Earnings per share at Taiwan Secom Co Ltd grew +6.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.3 %, EBIT margin −1.8 %, tax rate +0.7 %, residual (interest, one-offs) +4.4 %. 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 Secom Co Ltd
How large is the market capitalisation of Taiwan Secom Co Ltd (9917)?
The market capitalisation of Taiwan Secom Co Ltd is 47.0B TWD (≈ $1.4B). 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 Secom Co Ltd (9917)?
The price-to-sales ratio of Taiwan Secom Co Ltd is 2.46 (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 Taiwan Secom Co Ltd (9917)?
Earnings per share at Taiwan Secom Co Ltd are 6.52 TWD (price ÷ EPS = P/E 16.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Taiwan Secom Co Ltd (9917)?
The dividend yield of Taiwan Secom Co Ltd is 5.1% (payout 83.3%). 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 Taiwan Secom Co Ltd (9917)?
The net margin of Taiwan Secom Co Ltd is 15.9% (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 Taiwan Secom Co Ltd (9917)?
The return on equity (ROE) of Taiwan Secom Co Ltd is 24.2% (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 Secom Co Ltd (9917)?
On an EBIT basis the return on assets of Taiwan Secom Co Ltd is 10.2% (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 Secom Co Ltd (9917)?
The operating margin of Taiwan Secom Co Ltd is 17.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Taiwan Secom Co Ltd (9917)?
Revenue at Taiwan Secom Co Ltd is growing +2.3% versus a year earlier (3y avg +7.3%). 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 Secom Co Ltd (9917)?
Earnings per share at Taiwan Secom Co Ltd are growing +4.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Taiwan Secom Co Ltd (9917) carry?
The net debt of Taiwan Secom Co Ltd is 3.0B TWD (fiscal year 2025, ≈ 0.9 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 Taiwan Secom Co Ltd in the live analysis
One click puts Taiwan Secom 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 5, 2026