nFore Technology Ltd. Co.

NT$36.30As of Sun 8 Nov 2026, 12:00 UTC

TPEx:7935Consumer Cycl

Country Taiwan

PE (Fwd) •••

TSR 10Y CAGR —

Div yield —

ROE —

Auto Parts

Beta (5Y) —

PE TTM —

TSR TTM —

Mkt cap NT$1.343B

ROIC —

SE Grade™

Value

Quality

Moat

Consensus

Reference

NT$43

19.83%

(77.28%)

Hold 10|4|3|9|0

TTM

FYE 31 Dec TWD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

167.0

RevenueNT$M

225.7

225.1

229.2

234.7

236.5

241.3

239.9

244.3

244.0

245.5

171.7

0.75%

0.77%

20.41

Revenue growth%

11.68

11.77

13.05

10.90

9.78

10.88

9.79

10.62

13.24

14.12

8.37

10.88

11.29

10.68

Gross margin%

16.03

18.61

17.52

15.58

17.01

19.38

21.79

24.79

27.69

29.84

23.60

24.79

18.99

19.71

Operating margin%

14.09

12.95

11.56

9.23

8.94

10.91

13.35

14.70

14.23

11.80

23.05

13.35

12.37

20.62

Net margin%

20.24

19.26

16.71

15.12

17.91

16.07

15.48

14.51

15.80

18.46

8.51

15.80

16.39

31.13

P/E ratio (avg)x

24.07

27.28

31.95

33.85

31.75

32.55

32.12

32.24

33.98

33.25

33.48

32.55

32.18

24.52

EV/EBITx

26.46

24.21

23.94

23.08

24.80

26.91

24.21

26.39

26.25

26.57

20.17

26.39

25.52

7.08

FCF yield (avg)%

9.41

11.19

11.38

8.65

5.88

7.72

6.76

7.30

7.71

4.99

11.86

7.30

7.72

16.89

FCF margin%

13.99

15.46

17.47

20.19

21.81

24.08

22.38

22.89

23.07

21.17

20.78

22.89

21.49

0.906

FCF / Net incomex

1.441

1.589

1.618

1.808

1.972

1.983

2.058

1.989

2.089

2.362

1.138

2.058

1.978

3.96

ROIC%

6.93

9.32

10.33

9.93

7.62

9.66

12.05

12.91

10.07

12.08

27.32

12.05

10.00

12.99

Return on equity%

13.62

14.98

17.76

18.51

18.83

21.22

21.01

23.86

26.70

26.43

29.06

23.86

19.92

4.60

Return on assets%

26.59

23.91

21.22

24.20

23.67

26.45

26.64

27.54

26.89

28.54

3.00

26.89

26.52

2.36

EPSNT$

3.82

4.09

4.05

4.72

4.60

5.19

5.27

5.20

4.95

5.59

2.41

3.97%

3.78%

—

5.32

EPS growth%

27.32

24.85

26.04

25.66

28.51

29.89

26.94

24.28

26.76

26.64

25.66

26.76

26.70

4.51

Bookvalue per shNT$

3.24

3.12

3.05

3.38

3.41

3.93

3.70

3.46

3.25

3.23

5.86

(1.04%)

0.16%

—

7.40

FCF per shareNT$

1.88

1.96

2.28

2.36

2.55

3.08

3.32

3.48

4.17

5.06

1.10

14.71%

11.12%

—

3.40

Dividend per shNT$

3.96

3.83

3.91

4.45

4.73

5.24

5.76

6.54

7.10

7.97

4.07

11.00%

6.27%

—

20.53

Div yield (avg)%

11.52

11.01

11.73

8.76

7.35

9.88

12.66

14.31

16.18

18.69

23.33

14.31

11.63

2.81

Payout ratio%

26.55

29.27

27.12

29.03

27.45

27.79

24.91

22.97

21.99

19.21

5.58

22.97

26.84

35.93

Shares (diluted)M

37.52

40.40

41.27

42.26

43.02

48.56

55.19

58.83

61.33

64.66

37.69

8.49%

5.96%

26.68

Buyback yield%

29.10

30.47

32.71

32.95

34.10

32.24

29.62

31.78

31.87

30.29

2.51

31.78

31.83

1.109

D/E ratiox

1.933

1.951

1.942

1.926

1.985

1.888

1.856

2.062

1.923

2.109

0.777

1.923

1.937

123.9

Enterprise valueNT$M

187.0

193.2

189.6

193.9

211.3

197.0

214.6

215.9

236.6

232.4

26.67

1.92%

3.14%

41.80

LT debtNT$M

155.5

169.2

187.2

187.9

203.2

209.8

215.9

214.8

217.7

209.6

121.4

0.63%

2.10%

Peers (US$39.67M)

Cap (US$)

Fortune Advanced…

38.96M

—

Microip Inc.

35.79M

—

ZEITEC Semiconductor…

32.38M

—

BioSmart Co.,Ltd.

41.46M

4.174x

Capital

TTM

10Y

Leveragex

0.261

0.025

0.022

EBIT/Intx

1.033

0.599

0.482

Own earn%

(20.64)

129.90

118.06

Sh yield%

47.21

46.10

42.20

Owners

Insiders/Inst%

1.14

46.53

Short interest%

5.91

SBC / revenue%

2.36

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

9–15

$1 testx

—

Incr. ROIC%

nFore Technology Ltd. Co. provides Bluetooth module, wireless protocol, system integration, and digital signal processing (DSP) algorithm solutions to OEM manufacturers in automotive and IT industries primarily in Taiwan, Japan, China, the United States, and Germany.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

NT$245.5M

0.77%

1.00×

Cost of revenue

NT$152.4M

1.11%

1.03×

Operating expenses

NT$59.80M

0.28%

0.95×