EN DE

Elite Material Co Ltd (2383) Fair Value & Analysis

Technology · TW · Market cap 1.8T TWD (≈ $56.3B) · ISIN TW0002383007

What is Elite Material Co Ltd really worth?

EM Elite Material Co Ltd 2383 · TW
Price5,415 TWD
Fair Value830.20 TWD
Upside−84.7%
Quality60/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

A solid business, but trading 552% above our fair value of 830.20 TWD.

Watch Elite Material 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 free

Strengths

Solidly profitable · 15.6% net margin
Low debt · generates free cash flow
Wide moat 75/100

Risks

!Expensive Growth (revenue 5y +28.2 %/yr)
!Mixed vs. peers (7/15)
!Evidence only low, so the estimate is less certain
!The models disagree: range 380.44 TWD to 1,400 TWD
!Weak on dividend: 9 out of 100

For context

·0.46% dividend yield
Evidence: Low Range 380.44 TWD – 1,400 TWD

Fair value as of: Aug 17, 2026

From 26 valuation models · updated 19 days ago

Share price +3.2% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (1,400 TWD). The favourable scenario is already priced in.
  • The model range is unusually wide (380.44 TWD to 1,400 TWD). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

6,350 TWD 130.00 TWD Fair Value 830.20 TWD Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 17, 2026.

How to read this chart

60‑month range 130.00 TWD – 6,350 TWD · fair‑value band 380.44 TWD – 1,400 TWD · the 5,415 TWD price screens above the 830.20 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 17, 2026.

Full chart & analysis →

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

Analysis

Elite Material Co Ltd (2383) currently trades at 5,415 TWD, while our model-based Fair Value estimate is 830.20 TWD, implying the stock looks roughly 552.3% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Technology sector. Bull case: the Growth Earnings group reads highest at a median of 1,077 TWD per share, and 0 of the 26 models we run sit above the 5,415 TWD price. Bear case: the Asset-Based group reads lowest at 94.34 TWD, and 26 of the 26 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Elite Material Co Ltd generated revenue of 106B TWD at a net margin of 15.6%. Revenue grew 52.5% year over year. It earns a return on equity of 40.7%. Net debt stands at 103M TWD. Fundamentals as of Aug 17, 2026

Our scenario range runs from 380.44 TWD (bear case) to 1,400 TWD (bull case); at 5,415 TWD, the current price sits above 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 4% below its 52-week high, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at −62% fair-value upside, at −85%, 2383 screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 14.21 TWD per share, which is 1.7 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (94.34 TWD to 1,545 TWD). Read the values as a conservative anchor, not as a price target.
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
FCF DCF 121.37 TWD 205.73 TWD 393.44 TWD 77
Growth DCF 119.64 TWD 212.18 TWD 363.34 TWD 76
EPV 448.09 TWD 521.35 TWD 586.48 TWD 74
All 26 models by family
DCF Models
FCF DCF 121.37 TWD 205.73 TWD 393.44 TWD 77
Owner Earnings 307.57 TWD 592.61 TWD 1,152 TWD 72
5Y Revenue Exit 407.79 TWD 826.13 TWD 1,434 TWD 70
5Y EBITDA Exit 588.83 TWD 1,221 TWD 2,068 TWD 72
5Y P/E Exit 634.95 TWD 1,322 TWD 2,161 TWD 68
10Y Revenue Exit 301.25 TWD 680.80 TWD 1,343 TWD 62
10Y EBITDA Exit 445.60 TWD 986.72 TWD 1,916 TWD 64
10Y P/E Exit 477.63 TWD 1,065 TWD 2,001 TWD 60
Earnings-Based
Graham-Dodd 277.92 TWD 1,545 TWD 2,145 TWD 63
Lynch FV 431.43 TWD 616.33 TWD 801.23 TWD 61
PEG = 1.0 431.43 TWD 616.33 TWD 801.23 TWD 57
EPV 448.09 TWD 521.35 TWD 586.48 TWD 74
Dividend Discount
Gordon GGM 158.21 TWD 345.41 TWD 581.17 TWD 65
DDM Multi-Stage 158.21 TWD 282.95 TWD 359.97 TWD 66
Multiples
P/E Multiple 858.29 TWD 1,144 TWD 1,430 TWD 63
P/S Multiple 521.10 TWD 694.80 TWD 868.51 TWD 58
P/B Multiple 521.10 TWD 694.80 TWD 868.51 TWD 55
EV/EBIT 992.79 TWD 1,313 TWD 1,633 TWD 66
EV/EBITDA 822.49 TWD 1,086 TWD 1,349 TWD 67
EV/Revenue 518.18 TWD 726.15 TWD 934.13 TWD 54
Asset-Based
NCAV (Graham) 70.41 TWD 94.34 TWD 140.81 TWD 54
Growth DCF
Growth DCF 119.64 TWD 212.18 TWD 363.34 TWD 76
Rev-Margin DCF 407.79 TWD 801.75 TWD 1,343 TWD 70
Economic Profit
Residual Income 290.79 TWD 386.02 TWD 2,545 TWD 64
ROIC Compounder 512.94 TWD 686.17 TWD 914.00 TWD 72
Growth Earnings
Growth-Adj P/E 753.59 TWD 1,077 TWD 1,400 TWD 67

Widest divergence: Growth Earnings (1,077 TWD) versus Asset-Based (94.34 TWD). Highest evidence: FCF DCF (77).

Notify me when 2383 reaches fair value

Put 2383 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 119.2
P/S ratio 18.5 P/E × margin
EPS (TTM) 45.41 TWD price ÷ EPS = P/E 119.2
Dividend yield 0.5% payout 55.1%
Net margin 15.5% FY2025
Return on equity 40.7% TTM
More key figures
Profitability
Return on assets (EBIT) 16.3% avg 5y
Operating margin 21.6% TTM
Growth
Revenue (TTM) 106B TWD TTM
Revenue growth (YoY) +52.5% 3y avg +34.6%
EPS growth (YoY) +53.2%
Balance sheet & cash flow
Free cash flow 2.2B TWD FY2025
Net debt 103M TWD FY2025 · ≈ 0.0 yrs of FCF

Figures from reported company fundamentals · as of Aug 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 58 · Market factors (momentum, volatility) 66

Profitability 71
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 24
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 18
Disciplined investing over empire-building
Low Volatility 10
Calm price path (market factor)
Momentum 88
Price trend over the last 3–12 months (market factor)
52W Momentum 92
Distance to the 52-week high (market factor)
Net Issuance 77
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Elite Material Co., Ltd. engages in the manufacturing and sales of copper clad laminates, electronic-industrial specialty chemical and raw materials, and electronic components in Taiwan, China, and internationally. The company also offers printed circuit boards, prepreg, and adhesive sheets.

Full company description

Elite Material Co., Ltd. engages in the manufacturing and sales of copper clad laminates, electronic-industrial specialty chemical and raw materials, and electronic components in Taiwan, China, and internationally. The company also offers printed circuit boards, prepreg, and adhesive sheets. Its products are used in various industries, including mobile devices, infrastructure, automotives, aerospace, military, industrial, and autonomous driving applications. The company was incorporated in 1992 and is headquartered in Taoyuan City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Elite Material Co Ltd reported revenue of 94.3B TWD in FY2025 versus 38.5B TWD in FY2021, a compound +25.1%/yr. Reported net income was 14.6B TWD in FY2025, compounding +27.8%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
94.3B TWD
Latest YoY
+46.4%
Avg. revenue 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.
+34.6%
Avg. revenue 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.
+28.2%
Avg. revenue growth/yr (23Y) 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.
+18.5%
Value creation/yr (5Y, in TWD) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
+30.9% (30.4 + 0.5)
Revenue +25.1%/yr
FY21 38.5B TWD
FY22 38.7B TWD
FY23 41.3B TWD
FY24 64.4B TWD
FY25 94.3B TWD
Net income +27.8%/yr
FY21 5.5B TWD
FY22 5.1B TWD
FY23 5.5B TWD
FY24 9.6B TWD
FY25 14.6B TWD
Character of growth · EPS growth decomposed (2014-2025) +16.8 % p.a.
Revenue per share +12.7 %

of which total revenue +13.9 % · buybacks/dilution −1.1 %

EBIT margin +3.2 %
Tax rate +0.5 %
Residual (interest, one-offs) −0.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

2383 screens 552% overvalued. Compare with Amphenol Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Elite Material Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2383

Peer Group

Electronic Components · 638 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 60 · Above median
Fair Value upside −85% · Bottom 25%
Return on equity (TTM) 41% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth 53% · Top 25%
Dividend yield (TTM) 0.5% · Bottom 25%
Debt / equity 0.16× · Higher than median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 119.2× · Pricier than 75% of peers
P/B 35.44× · Pricier than 75% of peers
P/S (TTM) 16.92× · Pricier than 75% of peers
P/FCF 26.2× · Pricier than 75% of peers
EV/EBITDA 75.4× · Pricier than 75% of peers
PEG 0.23× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 40
PAST100 · sector 25
HEALTH92 · sector 95
DIVIDEND9 · sector 24

VALUE 0: the price sits above our fair-value range.

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

Similar stocks

10 more Electronic Components stocks, each showing price versus our Fair Value estimate (as of Aug 17, 2026).

Stock Price Fair Value vs Fair Value
Amphenol Corporation APH $157.74 $97.19 −38%
Corning Incorporated GLW CHF 134.64 CHF 35.18 −74%
Delta Electronics, Inc 2308 1,750 TWD 602.37 TWD −66%
Luxshare Precision Industry Co 002475 ¥56.06 ¥38.44 −31%
Samsung Electro-Mechanics Co 009150 1,503,000 KRW 172,954 KRW −88%
Suzhou Dongshan Precision Manufacturing Co 002384 ¥202.11 ¥21.19 −90%
TE Connectivity plc TEL $202.66 $144.42 −29%
Shengyi Technology Co 600183 ¥132.80 ¥36.30 −73%
Flex Ltd FLEX $124.53 $48.10 −61%
Celestica Inc CLS $298.70 $113.54 −62%

Compare Elite Material Co Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Elite Material Co Ltd (2383) overvalued or undervalued?
As of Aug 17, 2026, our model estimates a fair value of 830.20 TWD versus a price of 5,415 TWD, about −85% upside (overvalued).
What is the fair value of 2383?
Our model-based fair value for Elite Material Co Ltd is 830.20 TWD (as of Aug 17, 2026), built from audited fundamentals. The current price: 5,415 TWD.
What is the quality score of 2383?
Elite Material 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 revenue of Elite Material Co Ltd (2383)?
Elite Material Co Ltd reported trailing-twelve-month revenue of about 106B TWD (latest available figure, as of Aug 17, 2026).
What is the net profit margin of 2383?
The net profit margin of Elite Material Co Ltd is about 15.6%, meaning it keeps roughly 15.6% of revenue as net income. Based on the latest reported figures.
Does Elite Material Co Ltd pay a dividend?
Elite Material Co Ltd currently shows a dividend yield of about 0.46% relative to its recent price (as of Aug 17, 2026).
Free · no account needed

Watch Elite Material Co Ltd in the live analysis

One click puts Elite Material 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.