Giant Manufacturing Co Ltd (9921) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Giant Manufacturing Co Ltd TWD 41.01, price TWD 90.60, upside -54.7%, quality 60 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Giant Manufacturing Co Ltd 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
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 65.30 TWD – 340.34 TWD · fair‑value band 30.75 TWD – 51.26 TWD · the 90.60 TWD price screens above the 41.01 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Giant Manufacturing Co in your weekly email
Every Wednesday you see whether Giant Manufacturing 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.
Giant Manufacturing Co., Ltd., together with its subsidiaries, engages in the manufacture and sale of bicycles and electric bicycles in Taiwan, the United States, Europe, Asia, and internationally.
Show more
Giant Manufacturing Co., Ltd., together with its subsidiaries, engages in the manufacture and sale of bicycles and electric bicycles in Taiwan, the United States, Europe, Asia, and internationally. The company offers bikes products, such as road racing, triathlon racing bikes, flat handlebar road bike, sport commuter car, folding bicycle, and E+ road bike; dual-shock mountain bike, single-suspension mountain bike, mountain bike, E+ off-road mountain bike; gravel road bike, crossover multi-functional bicycle, E+ mixed-road vehicle; and children's balance bike. It also provides accessories, including inner garment, sunglasses, gloves, helmet, bicycle jacket, shoes, cycling pants, raincoat, windproof vest, sleeves and leg covers, shoe covers, headscarves and caps, sock, apparel, power meter, bicycle speedometer, bicycle child seats, bicycle lights, bicycle lock, car bags, automotive parts, training platform, shelves, air pump, mini tools, tubeless tire accessories, lubricating oil and cleaning agent, hand grip and handle strap, tire, cushion, seatpost, handle, driver's cup assembly, driver pole, parking rack, braking system, electric vehicle parts, pedal, and wheelset products. It offers its products through retail stores. Giant Manufacturing Co., Ltd. was founded in 1961 and is headquartered in Taichung, Taiwan.
Stock analysis
Giant Manufacturing Co Ltd (9921) currently trades at 90.60 TWD, while our model-based Fair Value estimate is 41.01 TWD, implying the stock looks roughly 120.9% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 199.66 TWD per share, and 10 of the 25 models we run sit above the 90.60 TWD price.
Bear case: the Dividend Discount group reads lowest at 24.08 TWD, and 15 of the 25 models stay below the price. Evidence for this calculation is high.
Scenario range: 30.75 TWD (bear) to 51.26 TWD (bull), the price of 90.60 TWD sits above 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 60/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Giant Manufacturing Co Ltd reported revenue of 60.3B TWD in FY2025 versus 81.8B TWD in FY2021, a compound −7.4%/yr. Reported net income was 723M TWD in FY2025, compounding −40.9%/yr from FY2021.
Key figures
Market cap 35.6B TWD (≈ $1.1B) · P/E ratio 49.2 · P/S ratio 0.59 · EPS (TTM) 1.84 TWD · Dividend yield 2.0% · Net margin 1.2% · Return on equity 1.0% · Return on assets (EBIT) 6.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 19% below its 52-week high and 39% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 38% fair-value upside, at −55%, 9921 screens richer than that median.
Fair Value models
Bear 30.75 TWDFair Value 41.01 TWDBull 51.26 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 (0.0293 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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−15.5%
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.
−13.2%
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.
−3.0%
Start year 2020 (pandemic). Over 10 years: +0.0% a year
Revenue growth 25 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.
+6.0%
’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.
−30.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−32.4%
Dividend (yield on the price)2.0%
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.−32% vs −16%, slowing
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.10% → 2%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−19.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about −20.7% a year for the price and +4.0% for the forecasts.
Compare Giant Manufacturing Co Ltd with another stock
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.Leisure · 189 stocks
Beats the industry median on 6/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside−55% · Bottom 25%
Profitability
Return on equity (TTM)1% · Below median
Return on assets0% · Below median
Net margin (TTM)0% · Below median
Operating margin (TTM)−2% · Below median
Growth and dividend
Revenue growth−26% · Bottom 25%
Dividend yield (TTM)2.0% · Below median
Balance sheet
Debt / equity0.11× · Below median
Valuation Multiplesvs Leisure median · lower = cheaper
P/E (TTM)49.2× · Priciest 25%
P/B1.05× · Cheaper than median
P/S (TTM)0.64× · Cheaper than median
P/FCF0.1× · Cheapest 25%
EV/EBITDA11.9× · Pricier than median
PEG0.13× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 43
FUTURE (revenue growth)0· sector 14
PAST (return on equity)4· sector 19
HEALTH (low debt)95· sector 94
DIVIDEND (yield)40· sector 57
VALUE 0: the price sits above our fair-value range.
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). "Giant Manufacturing Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/9921
Frequently asked questions
Is Giant Manufacturing Co Ltd (9921) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 41.01 TWD versus a price of 90.60 TWD, about −55% upside (overvalued).
What is the fair value of 9921?
Our model-based fair value for Giant Manufacturing Co Ltd is 41.01 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 90.60 TWD.
What is the quality score of 9921?
Giant Manufacturing Co Ltd has a Quality Score of 60/100. 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 Giant Manufacturing Co Ltd (9921)?
Our model-based price target is the fair value of 41.01 TWD (as of Sep 24, 2026) from 25 valuation models. Cautious scenario 30.75 TWD, optimistic scenario 51.26 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Giant Manufacturing Co Ltd stock forecast for 2026?
Our models put fair value at 41.01 TWD, about −55% upside versus a price of 90.60 TWD (overvalued). Cautious scenario 30.75 TWD, optimistic scenario 51.26 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Giant Manufacturing Co Ltd (9921)?
Giant Manufacturing Co Ltd reported trailing-twelve-month revenue of about 55.9B TWD (latest available figure, as of Sep 24, 2026).
Does Giant Manufacturing Co Ltd pay a dividend?
Giant Manufacturing Co Ltd currently shows a dividend yield of about 1.99% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Giant Manufacturing Co Ltd (9921)?
For today's price to be fair in a discounted-cash-flow model, Giant Manufacturing Co Ltd would have to grow free cash flow by -19.5 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 9921 use?
Our models discount Giant Manufacturing Co Ltd at 10.5 %: a base by market capitalisation (small), damped by beta 0.56, 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 Giant Manufacturing Co Ltd that is -19.5 % per year a year over ten years, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Giant Manufacturing Co Ltd (9921) delivered so far?
Over the past 5 years revenue at Giant Manufacturing Co Ltd grew -3.0 % a year. The price currently implies -19.5 % 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 Giant Manufacturing Co Ltd (9921) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Giant Manufacturing Co Ltd (-19.5 % 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 Giant Manufacturing Co Ltd (9921)?
The free-cash-flow yield on the price is 26.75 %: that much free cash flow Giant Manufacturing Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Giant Manufacturing Co Ltd (9921)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Giant Manufacturing Co Ltd it is 41.01 TWD per share (as of Sep 24, 2026), against a price of 90.60 TWD. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Giant Manufacturing Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 9921 trades above its calculated fair value: price 90.60 TWD, fair value 41.01 TWD, a gap of about −55% (overvalued). 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 9921?
No. The price is what the market pays today (90.60 TWD); the fair value is what the company's own numbers justify (41.01 TWD). For Giant Manufacturing Co Ltd the two are 49.59 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Giant Manufacturing Co Ltd worth?
The market values Giant Manufacturing Co Ltd at about 35.6B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 90.60 TWD; our models calculate a fair value of 41.01 TWD per share.
What do the bullish and bearish scenarios say about 9921?
Our models span a range for Giant Manufacturing Co Ltd: cautious scenario 30.75 TWD, base 41.01 TWD, optimistic 51.26 TWD per share (as of Sep 24, 2026, price 90.60 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 9921?
Giant Manufacturing Co Ltd trades at a price-to-earnings ratio of 49.2 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 41.01 TWD is built from several models across several years. Other multiples: PEG 0.1, P/B 1.1, P/S 0.6, EV/EBITDA 11.9.
What is the PEG ratio of 9921?
The PEG ratio of Giant Manufacturing Co Ltd is 0.13 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Giant Manufacturing Co Ltd (9921)?
Balance-sheet figures for Giant Manufacturing Co Ltd (as of Sep 24, 2026): return on equity 1.0%, debt of 0.11 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 9921 from its 52-week high?
Giant Manufacturing Co Ltd trades at 90.60 TWD, about 19% below its 52-week high of 111.50 TWD and 39% above the low of 65.30 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 41.01 TWD is for.
Which stocks are comparable to Giant Manufacturing Co Ltd?
From the same area (Consumer Cyclical) we also value ANTA Sports Products Limited, Pop Mart International Group, Amer Sports, Inc, Hasbro, Inc, 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 Giant Manufacturing Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 90.60 TWD, calculated fair value 41.01 TWD (−55%), Quality Score 60/100, 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 9921 calculated?
We run Giant Manufacturing Co Ltd through 25 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 41.01 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. Giant Manufacturing Co Ltd itself currently trades above fair value. 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 Giant Manufacturing Co Ltd (9921)?
The closing price on Sep 24, 2026 was 90.60 TWD. Our model-based fair value is 41.01 TWD, about −55% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Giant Manufacturing Co Ltd right now?
The price sits above even our optimistic bull case (51.26 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Giant Manufacturing Co Ltd (9921) come from?
Earnings per share at Giant Manufacturing Co Ltd grew −8.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share +1.1 %, EBIT margin −7.8 %, tax rate −1.1 %, residual (interest, one-offs) −0.5 %. 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 Giant Manufacturing Co Ltd
How large is the market capitalisation of Giant Manufacturing Co Ltd (9921)?
The market capitalisation of Giant Manufacturing Co Ltd is 35.6B TWD (≈ $1.1B). 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 Giant Manufacturing Co Ltd (9921)?
The price-to-sales ratio of Giant Manufacturing Co Ltd is 0.59 (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 Giant Manufacturing Co Ltd (9921)?
Earnings per share at Giant Manufacturing Co Ltd are 1.84 TWD (price ÷ EPS = P/E 49.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Giant Manufacturing Co Ltd (9921)?
The dividend yield of Giant Manufacturing Co Ltd is 2.0% (payout 97.8%). 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 Giant Manufacturing Co Ltd (9921)?
The net margin of Giant Manufacturing Co Ltd is 1.2% (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 Giant Manufacturing Co Ltd (9921)?
The return on equity (ROE) of Giant Manufacturing Co Ltd is 1.0% (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 Giant Manufacturing Co Ltd (9921)?
On an EBIT basis the return on assets of Giant Manufacturing Co Ltd is 6.3% (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 Giant Manufacturing Co Ltd (9921)?
The operating margin of Giant Manufacturing Co Ltd is −1.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Giant Manufacturing Co Ltd (9921)?
Revenue at Giant Manufacturing Co Ltd is growing −25.7% versus a year earlier (3y avg −13.2%). 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 Giant Manufacturing Co Ltd (9921)?
Earnings per share at Giant Manufacturing Co Ltd are growing −28.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Giant Manufacturing Co Ltd (9921) carry?
The net debt of Giant Manufacturing Co Ltd is 2.6B TWD (fiscal year 2025, ≈ 0.3 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 Giant Manufacturing Co Ltd in the live analysis
One click puts Giant Manufacturing Co Ltd 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.
