EN DE

Innolux Corporation (3481) Fair Value & Analysis

Technology · TW · Market cap 420B TWD

IC Innolux Corporation 3481 · TW
Price50.10 TWD
Fair Value81.05 TWD
Upside+61.8%
Quality58/100
Watch Innolux Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.4% net margin
Low debt · generates free cash flow
1.75% dividend yield
Ranks above peers (8/13)
Narrow moat 26/100
Evidence: High Range 53.39 TWD – 101.31 TWD Share as image

Fair value as of: Aug 13, 2026

From 22 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from 81.56 TWD to 81.05 TWD (−0.6%) since Jul 19, 2026. Share price −14.4% over the past month.

A solid business, screening 62% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (53.39 TWD). The market is more pessimistic than our downside scenario.
  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (53.39 TWD to 101.31 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

70.90 TWD 8.95 TWD Fair Value 81.05 TWD Jan 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 8.95 TWD – 70.90 TWD · fair‑value band 53.39 TWD – 101.31 TWD · the 50.10 TWD price screens below the 81.05 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

Innolux Corporation (3481) currently trades at 50.10 TWD, while our model-based Fair Value estimate is 81.05 TWD, implying the stock looks roughly 61.8% undervalued today. The Quality Score stands at 58/100 (solid quality), in the Technology 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: high), always confirm before acting.

Over the trailing twelve months, Innolux Corporation generated revenue of 237B TWD at a net margin of 0.4%. Revenue grew 19.2% year over year. It earns a return on equity of 0.6%. Net debt stands at 2.3B TWD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 53.39 TWD (bear case) to 101.31 TWD (bull case); at 50.10 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 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 17% below its 52-week high and 355% 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 62%, 3481 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
Growth DCF 16.44 TWD 21.57 TWD 28.91 TWD 80
Residual Income 18.83 TWD 17.46 TWD 11.94 TWD 76
Rev-Margin DCF 14.25 TWD 19.20 TWD 24.48 TWD 74
All 22 models by family
DCF Models
FCF DCF 16.03 TWD 21.47 TWD 29.57 TWD 38
Owner Earnings 29.73 TWD 41.52 TWD 59.08 TWD 31
5Y Revenue Exit 14.25 TWD 19.06 TWD 24.93 TWD 39
5Y EBITDA Exit 32.98 TWD 52.19 TWD 73.73 TWD 41
5Y P/E Exit 8.80 TWD 9.43 TWD 9.98 TWD 38
10Y Revenue Exit 14.50 TWD 18.98 TWD 24.41 TWD 36
10Y EBITDA Exit 26.74 TWD 41.82 TWD 60.61 TWD 37
10Y P/E Exit 11.32 TWD 12.34 TWD 13.32 TWD 35
Earnings-Based
Graham-Dodd 0.2100 TWD 0.4800 TWD 0.6100 TWD 54
PEG = 1.0 0.0800 TWD 0.1100 TWD 0.1500 TWD 46
Dividend Discount
Gordon GGM 7.22 TWD 12.15 TWD 18.18 TWD 70
DDM Multi-Stage 7.22 TWD 10.75 TWD 14.86 TWD 61
Multiples
P/E Multiple 0.6600 TWD 0.8800 TWD 1.10 TWD 63
P/S Multiple 0.4000 TWD 0.5300 TWD 0.6700 TWD 58
P/B Multiple 0.4000 TWD 0.5300 TWD 0.6700 TWD 55
EV/EBITDA 47.56 TWD 61.97 TWD 76.38 TWD 54
EV/Revenue 13.89 TWD 17.98 TWD 22.08 TWD 43
Asset-Based
NCAV (Graham) 13.87 TWD 18.58 TWD 27.73 TWD 50
Growth DCF
Growth DCF 16.44 TWD 21.57 TWD 28.91 TWD 80
Rev-Margin DCF 14.25 TWD 19.20 TWD 24.48 TWD 74
Economic Profit
Residual Income 18.83 TWD 17.46 TWD 11.94 TWD 76
Growth Earnings
Growth-Adj P/E 0.4800 TWD 0.6900 TWD 0.9000 TWD 68

Widest divergence: Growth DCF (19.20 TWD) versus Earnings-Based (0.1100 TWD). Highest evidence: Growth DCF (80).

Notify me when 3481 reaches fair value

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

Key figures & financial health

Revenue (TTM) 237B TWD
Revenue growth (YoY) +19.2%
Net margin 0.4%
Return on equity 0.6%
Free cash flow 8.4B TWD FY2025
Operating margin 2.3%
More key figures
EPS (TTM) 0.0300 TWD
Dividend yield 1.8%
EPS growth (YoY) +66.7%
Net debt 2.3B TWD FY2025

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

Quality Score breakdown

Overall quality 58/100

Of which business quality 57 · Market factors (momentum, volatility) 71

Profitability 19
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 18
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 82
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

Innolux Corporation, together with its subsidiaries, engages in the research, design, development, of display panels and related diversified cross-domain applications in Taiwan, Hong Kong, the United States, Europe, Japan, China, and internationally.

Full company description

Innolux Corporation, together with its subsidiaries, engages in the research, design, development, of display panels and related diversified cross-domain applications in Taiwan, Hong Kong, the United States, Europe, Japan, China, and internationally. It provides -LCD TV, monitor, commercial display, smart medical display, notebook, industrial display, mobile phone, tablet, consumer electronics, automotive display, manufacturing solutions, healthcare solutions, and AI solutions. The company also offers display and non-display technologies, as well as quality management and global service. The company was formerly known as Chimei Innolux Corporation and changed its name to Innolux Corporation in December 2012. Innolux Corporation was incorporated in 2003 and is headquartered in Miaoli, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Innolux Corporation reported revenue of 227B TWD in FY2025 versus 350B TWD in FY2021, a compound −10.3%/yr. Reported net income was 250M TWD in FY2025, compounding −74.3%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
227B TWD
Latest YoY
+4.7%
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.
+0.4%
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.
−3.4%
Avg. growth/yr (21Y) 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.
+20.8%
Revenue −10.3%/yr
FY21 350B TWD
FY22 224B TWD
FY23 212B TWD
FY24 217B TWD
FY25 227B TWD
Net income −74.3%/yr
FY21 57.5B TWD
FY22 −27.9B TWD
FY23 −18.6B TWD
FY24 6.5B TWD
FY25 250M TWD

Watch 3481: 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). "Innolux Corporation Fair Value". https://www.fairvalue-calculator.com/stock/3481

Peer Group

Electronic Components · 648 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 58 · Above median
Fair Value upside +62% · Top 25%
Return on equity (TTM) 1% · Below median
Return on assets -0% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth 19% · Above median
Dividend yield (TTM) 1.8% · Above median
Debt / equity 0.08× · Lower than median

Valuation Multiples vs Electronic Components median · lower = cheaper

P/B 0.06× · Cheaper than 75% of peers
P/S (TTM) 0.06× · Cheaper than 75% of peers
P/FCF 1.6× · Cheaper than median
PEG 2.00× · 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 100 · sector 0
FUTURE 96 · sector 36
PAST 2 · sector 24
HEALTH 96 · sector 95
DIVIDEND 35 · sector 24

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 Innolux 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 Innolux Corporation (3481) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 81.05 TWD versus a price of 50.10 TWD, about +62% (undervalued).
What is the fair value of 3481?
Our model-based fair value for Innolux Corporation is 81.05 TWD (as of Aug 13, 2026), built from audited fundamentals. The current price is 50.10 TWD.
What is the quality score of 3481?
Innolux Corporation has a Quality Score of 58/100. 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 Innolux Corporation (3481)?
Innolux Corporation reported trailing-twelve-month revenue of about 237B TWD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 3481?
The net profit margin of Innolux Corporation is about 0.4%, meaning it keeps roughly 0.4% of revenue as net income. Based on the latest reported figures.
Does Innolux Corporation pay a dividend?
Innolux Corporation currently shows a dividend yield of about 1.75% relative to its recent price (as of Aug 13, 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 Innolux 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.