EN DE

Walsin Technology Corporation (2492) Fair Value & Analysis

Technology · TW · Market cap 149B TWD

WT Walsin Technology Corporation 2492 · TW
Price302.50 TWD
Fair Value68.50 TWD
Upside-77.4%
Quality45/100
Watch Walsin Technology Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 6.8% net margin
Low debt · generates free cash flow
0.73% dividend yield
Trails peers (4/15)
Narrow moat 35/100
Evidence: Medium Range 54.12 TWD – 85.62 TWD Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated today

Share price −20.2% over the past month.

Below-average quality, and screening another 77% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (85.62 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

617.00 TWD 66.50 TWD Fair Value 68.50 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 66.50 TWD – 617.00 TWD · fair‑value band 54.12 TWD – 85.62 TWD · the 302.50 TWD price screens above the 68.50 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Walsin Technology Corporation (2492) currently trades at 302.50 TWD, while our model-based Fair Value estimate is 68.50 TWD, implying the stock looks roughly 77.4% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Walsin Technology Corporation generated revenue of 37.3B TWD at a net margin of 6.8%. Revenue grew 9.1% year over year. It earns a return on equity of 5.2%. Net debt stands at 22.3B TWD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 54.12 TWD (bear case) to 85.62 TWD (bull case); at 302.50 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 share trades about 34% below its 52-week high and 296% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -77%, 2492 screens richer 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
Growth DCF 126.31 TWD 217.38 TWD 362.49 TWD 80
Residual Income 81.31 TWD 81.71 TWD 76.06 TWD 76
Rev-Margin DCF 54.40 TWD 86.72 TWD 126.20 TWD 74
All 26 models by family
DCF Models
FCF DCF 125.07 TWD 218.25 TWD 367.35 TWD 38
Owner Earnings 113.49 TWD 199.22 TWD 336.42 TWD 31
5Y Revenue Exit 54.40 TWD 85.09 TWD 122.68 TWD 39
5Y EBITDA Exit 134.10 TWD 239.53 TWD 365.55 TWD 41
5Y P/E Exit 88.50 TWD 151.17 TWD 218.17 TWD 38
10Y Revenue Exit 76.78 TWD 111.93 TWD 157.50 TWD 36
10Y EBITDA Exit 129.56 TWD 221.23 TWD 349.10 TWD 37
10Y P/E Exit 100.08 TWD 158.70 TWD 232.83 TWD 35
Earnings-Based
Graham-Dodd 32.23 TWD 117.82 TWD 159.02 TWD 54
Lynch FV 28.07 TWD 40.10 TWD 52.13 TWD 50
PEG = 1.0 28.07 TWD 40.10 TWD 52.13 TWD 46
EPV 7.33 TWD 11.87 TWD 15.84 TWD 59
Dividend Discount
Gordon GGM 22.08 TWD 45.91 TWD 72.84 TWD 70
DDM Multi-Stage 22.08 TWD 38.71 TWD 48.19 TWD 61
Multiples
P/E Multiple 99.55 TWD 132.73 TWD 165.91 TWD 63
P/S Multiple 60.44 TWD 80.59 TWD 100.73 TWD 58
P/B Multiple 60.44 TWD 80.59 TWD 100.73 TWD 55
EV/EBIT 58.31 TWD 84.37 TWD 110.44 TWD 53
EV/EBITDA 156.13 TWD 214.80 TWD 273.48 TWD 54
EV/Revenue 19.65 TWD 36.59 TWD 53.53 TWD 43
Asset-Based
NCAV (Graham) 53.67 TWD 71.92 TWD 107.34 TWD 50
Growth DCF
Growth DCF 126.31 TWD 217.38 TWD 362.49 TWD 80
Rev-Margin DCF 54.40 TWD 86.72 TWD 126.20 TWD 74
Economic Profit
Residual Income 81.31 TWD 81.71 TWD 76.06 TWD 76
ROIC Compounder 7.33 TWD 11.87 TWD 15.84 TWD 72
Growth Earnings
Growth-Adj P/E 63.67 TWD 90.95 TWD 118.24 TWD 68

Widest divergence: DCF Models (158.70 TWD) versus Economic Profit (11.87 TWD). Highest evidence: Growth DCF (80).

Notify me when 2492 reaches fair value

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

Key figures & financial health

Revenue (TTM) 37.3B TWD
Revenue growth (YoY) +9.1%
Net margin 6.8%
Return on equity 5.2%
Free cash flow 5.9B TWD FY2025
P/E ratio 63.8
More key figures
Operating margin 7.5%
EPS (TTM) 4.74 TWD
EPS growth (YoY) -17.2%
Net debt 22.3B TWD FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 47 · Market factors (momentum, volatility) 63

Profitability 24
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 0
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

Walsin Technology Corporation, together with its subsidiaries, develops, manufactures, and sells passive electronic components in Asia, America, and Europe. It provides chip capacitors, chip resistors, ceramic dielectric powders, and magnetic elements.

Full company description

Walsin Technology Corporation, together with its subsidiaries, develops, manufactures, and sells passive electronic components in Asia, America, and Europe. It provides chip capacitors, chip resistors, ceramic dielectric powders, and magnetic elements. It also researches, develops, manufactures, and sells integrated electrical protection components, hybrid microwave antenna modules, electric capacitors, thick film printed circuit boards, laminated dielectric filters, EMI filters, and multilayer type microwave communication components and modules; generates solar power electricity; sells photoelectric and sensor devices, and radio frequency devices; and trades in electronic parts. In addition, it offers transformers, coils and magnetic components, computers and peripheral output devices, keypads products, mechanical integrated components, and communication products and components, as well as provides antenna wholesale and after-sales services. Further, it provides marketing, warehousing, and commission agency services. The company's products are used in mobile devices, networking, automotive, industrial, power supply, IoT, green energy, PC and peripheral, and lighting applications. Walsin Technology Corporation was incorporated in 1970 and is based in Taoyuan City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Walsin Technology Corporation reported revenue of 36.5B TWD in FY2025 versus 42.1B TWD in FY2021, a compound −3.5%/yr. Reported net income was 2.3B TWD in FY2025, compounding −26.6%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
36.5B TWD
Latest YoY
+4.9%
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.
+1.1%
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.
+0.5%
Avg. 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.
+8.3%
Revenue −3.5%/yr
FY21 42.1B TWD
FY22 35.3B TWD
FY23 32.8B TWD
FY24 34.8B TWD
FY25 36.5B TWD
Net income −26.6%/yr
FY21 7.9B TWD
FY22 2.3B TWD
FY23 2.0B TWD
FY24 3.0B TWD
FY25 2.3B TWD
Character of growth · EPS growth decomposed (2014-2025) +7.9 % p.a.
Revenue per share +9.5 pp

of which total revenue +8.7 pp · buybacks/dilution +0.8 pp

EBIT margin −3.0 pp
Tax rate −1.9 pp
Residual (interest, one-offs) +3.2 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).

2492 screens 77% overvalued. Compare with Delta Electronics, Inc →

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). "Walsin Technology Corporation Fair Value". https://www.fairvalue-calculator.com/stock/2492

Peer Group

Electronic Components · 647 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 45 · Below median
Fair Value upside −77% · Bottom 25%
Return on equity (TTM) 5% · Below median
Return on assets 1% · Below median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 9% · Above median
Dividend yield (TTM) 0.7% · Below median
Debt / equity 0.34× · Higher than 75% of peers

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 63.8× · Pricier than median
P/B 2.86× · Pricier than median
P/S (TTM) 4.00× · Pricier than median
P/FCF 0.8× · Cheaper than median
EV/EBITDA 26.1× · Pricier than median
PEG 5.28× · Pricier 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 0 · sector 0
FUTURE 46 · sector 36
PAST 21 · sector 24
HEALTH 83 · sector 95
DIVIDEND 15 · 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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Electronic Components stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,790 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%
Shengyi Technology Co 600183 ¥143.23 ¥36.30 -75%
Shennan Circuits Co 002916 ¥385.80 ¥125.52 -67%
Victory Giant Technology (HuiZhou) Co 2476 HK$238.60 HK$75.68 -68%
Kingboard Laminates Holdings 1888 HK$38.70 HK$8.95 -77%
Asia Vital Components Co 3017 2,910 TWD 1,369 TWD -53%
Nan Ya Printed Circuit Board Corporation 8046 1,215 TWD 1,768 TWD +46%

Compare Walsin Technology Corporation 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Walsin Technology Corporation (2492) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 68.50 TWD versus a price of 302.50 TWD, about −77% (overvalued).
What is the fair value of 2492?
Our model-based fair value for Walsin Technology Corporation is 68.50 TWD (as of Aug 13, 2026), built from audited fundamentals. The current price is 302.50 TWD.
What is the quality score of 2492?
Walsin Technology Corporation has a Quality Score of 45/100. 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 Walsin Technology Corporation (2492)?
Walsin Technology Corporation reported trailing-twelve-month revenue of about 37.3B TWD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 2492?
The net profit margin of Walsin Technology Corporation is about 6.8%, meaning it keeps roughly 6.8% of revenue as net income. Based on the latest reported figures.

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 Walsin Technology Corporation 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.