EN DE

Taiwan Fu Hsing Industrial Co (9924) Fair Value & Analysis

Industrials · TW · Market cap 5.9B TWD

TF Taiwan Fu Hsing Industrial Co 9924 · TW
Price38.45 TWD
Fair Value57.99 TWD
Upside+50.8%
Quality56/100
Watch Taiwan Fu Hsing Industrial Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 5.9% net margin
Low debt · negative free cash flow
6.30% dividend yield
Ranks above peers (11/13)
Narrow moat 35/100
Evidence: Medium Range 48.20 TWD – 78.47 TWD Share as image

Fair value as of: Jul 23, 2026

From 15 valuation models · updated 18 days ago

Share price −3.6% over the past month.

A solid business, screening 51% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (48.20 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (56/100) 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)

61.40 TWD 35.17 TWD Fair Value 57.99 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 35.17 TWD – 61.40 TWD · fair‑value band 48.20 TWD – 78.47 TWD · the 38.45 TWD price screens below the 57.99 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

Taiwan Fu Hsing Industrial Co (9924) currently trades at 38.45 TWD, while our model-based Fair Value estimate is 57.99 TWD, implying the stock looks roughly 50.8% undervalued today. The Quality Score stands at 56/100 (solid quality), in the Industrials 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: medium), always confirm before acting.

Over the trailing twelve months, Taiwan Fu Hsing Industrial Co generated revenue of 7.1B TWD at a net margin of 5.9%. Revenue declined 16.2% year over year. It earns a return on equity of 6.1%. The balance sheet holds a net cash position of 1.3B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 48.20 TWD (bear case) to 78.47 TWD (bull case); at 38.45 TWD, the current price sits below 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 31% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -33% fair-value upside, at 51%, 9924 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
Residual Income 38.28 TWD 40.71 TWD 43.90 TWD 76
ROIC Compounder 44.09 TWD 50.14 TWD 57.00 TWD 72
Gordon GGM 34.03 TWD 48.84 TWD 63.70 TWD 70
All 15 models by family
DCF Models
Owner Earnings 21.53 TWD 25.80 TWD 31.73 TWD 31
Earnings-Based
Graham-Dodd 24.06 TWD 49.06 TWD 61.83 TWD 54
EPV 44.09 TWD 49.45 TWD 54.08 TWD 59
Dividend Discount
Gordon GGM 34.03 TWD 48.84 TWD 63.70 TWD 70
DDM Multi-Stage 34.03 TWD 47.40 TWD 62.21 TWD 61
Multiples
P/E Multiple 55.73 TWD 74.31 TWD 92.89 TWD 63
P/S Multiple 45.12 TWD 60.16 TWD 75.20 TWD 58
P/B Multiple 45.12 TWD 60.16 TWD 75.20 TWD 55
EV/EBIT 71.24 TWD 91.62 TWD 112.00 TWD 53
EV/EBITDA 70.92 TWD 91.19 TWD 111.46 TWD 54
EV/Revenue 53.74 TWD 72.44 TWD 91.14 TWD 43
Asset-Based
NCAV (Graham) 23.34 TWD 31.27 TWD 46.67 TWD 50
Economic Profit
Residual Income 38.28 TWD 40.71 TWD 43.90 TWD 76
ROIC Compounder 44.09 TWD 50.14 TWD 57.00 TWD 72
Growth Earnings
Growth-Adj P/E 40.59 TWD 57.99 TWD 75.38 TWD 68

Widest divergence: Multiples (72.44 TWD) versus DCF Models (25.80 TWD). Highest evidence: Residual Income (76).

Notify me when 9924 reaches fair value

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

Key figures & financial health

Revenue (TTM) 7.1B TWD
Revenue growth (YoY) -16.2%
Net margin 5.9%
Return on equity 6.1%
Free cash flow −273M TWD FY2025
P/E ratio 13.5
More key figures
Operating margin 4.8%
EPS (TTM) 3.03 TWD
Dividend yield 6.2%
EPS growth (YoY) -58.6%
Net cash 1.3B TWD FY2025

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

Quality Score breakdown

Overall quality 56/100

Of which business quality 55 · Market factors (momentum, volatility) 37

Profitability 42
Margins and returns on capital today
Quality Growth 18
Are margins and returns improving?
Cashflow 9
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 100
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

Taiwan Fu Hsing Industrial Co.,Ltd., together with its subsidiaries, manufactures and sells door locks, household metal products and molds in the United States, Asia, Europe, and internationally.

Full company description

Taiwan Fu Hsing Industrial Co.,Ltd., together with its subsidiaries, manufactures and sells door locks, household metal products and molds in the United States, Asia, Europe, and internationally. The company offers residential and commercial door locks, and electronic door controls; door closers and panic exit devices for fire doors, including fire door push bars, door pivot hinges, glass door-related hardware, and other accessories; and ODM/OEM services, such as mold design and manufacturing, zinc alloy die casting, and surface treatment. It also engages in the manufacture and sale of transom closers and floor springs; and hardware parts. Taiwan Fu Hsing Industrial Co.,Ltd. was incorporated in 1957 and is headquartered in Kaohsiung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Taiwan Fu Hsing Industrial Co reported revenue of 7.4B TWD in FY2025 versus 9.7B TWD in FY2021, a compound −6.6%/yr. Reported net income was 533M TWD in FY2025, compounding −5.4%/yr from FY2021.

Growth Quality 14/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
7.4B TWD
Latest YoY
−8.2%
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.
−8.2%
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.
−4.0%
Avg. growth/yr (25Y) 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.
+4.4%
Revenue −6.6%/yr
FY21 9.7B TWD
FY22 9.5B TWD
FY23 9.1B TWD
FY24 8.0B TWD
FY25 7.4B TWD
Net income −5.4%/yr
FY21 667M TWD
FY22 910M TWD
FY23 947M TWD
FY24 910M TWD
FY25 533M TWD
Character of growth · EPS growth decomposed (2014-2025) +1.5 % p.a.
Revenue per share +0.7 pp

of which total revenue +0.5 pp · buybacks/dilution +0.2 pp

EBIT margin +1.1 pp
Tax rate +0.1 pp
Residual (interest, one-offs) −0.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 9924: 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). "Taiwan Fu Hsing Industrial Co Fair Value". https://www.fairvalue-calculator.com/stock/9924

Peer Group

Building Products & Equipment · 247 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 56 · Above median
Fair Value upside +51% · Top 25%
Return on equity (TTM) 6% · Above median
Return on assets 4% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth -16% · Bottom 25%
Dividend yield (TTM) 6.3% · Top 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/E (TTM) 13.0× · Cheaper than median
P/B 0.84× · Cheaper than median
P/S (TTM) 0.84× · Cheaper than median
EV/EBITDA 5.5× · 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 3
FUTURE 0 · sector 9
PAST 24 · sector 23
HEALTH 99 · sector 94
DIVIDEND 100 · sector 29

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 Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $469.98 $212.34 -55%
Johnson Controls International plc JCI $142.81 $45.65 -68%
Carrier Global Corporation CARR $68.61 $17.35 -75%
Compagnie de Saint-Gobain S.A SGO €76.62 €101.60 +33%
Geberit AG GEBN CHF 523.20 CHF 307.66 -41%
Lennox International Inc LII $543.93 $363.09 -33%
Kingspan Group KRX €87.30 €70.76 -19%
Masco Corporation MAS $78.04 $54.36 -30%
PT Impack Pratama Industri Tbk, IMPC 1,420 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 36.03 kr 25.37 -30%

Compare Taiwan Fu Hsing Industrial Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Taiwan Fu Hsing Industrial Co (9924) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 57.99 TWD versus a price of 38.45 TWD, about +51% (undervalued).
What is the fair value of 9924?
Our model-based fair value for Taiwan Fu Hsing Industrial Co is 57.99 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 38.45 TWD.
What is the quality score of 9924?
Taiwan Fu Hsing Industrial Co has a Quality Score of 56/100. 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 Taiwan Fu Hsing Industrial Co (9924)?
Taiwan Fu Hsing Industrial Co reported trailing-twelve-month revenue of about 7.1B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 9924?
The net profit margin of Taiwan Fu Hsing Industrial Co is about 5.9%, meaning it keeps roughly 5.9% of revenue as net income. Based on the latest reported figures.
Does Taiwan Fu Hsing Industrial Co pay a dividend?
Taiwan Fu Hsing Industrial Co currently shows a dividend yield of about 6.18% relative to its recent price (as of Jul 23, 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 Taiwan Fu Hsing Industrial 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.