TYC Brother Industrial Co Ltd (1522) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of TYC Brother Industrial Co Ltd stock TWD 36.24, price TWD 24.15, upside +50.1%, quality 38 out of 100. Rating: strongly undervalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 14.43 TWD – 63.63 TWD · fair‑value band 23.32 TWD – 47.12 TWD · the 24.15 TWD price screens below the 36.24 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. As of Nov 8, 2026.
Follow TYC Brother Industrial Co in your weekly email
Every Wednesday you see whether TYC Brother Industrial Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
TYC Brother Industrial Co., Ltd. engages in the manufacture and sale of vehicle lighting products in Taiwan. It provides car lights, mirrors, cooling fans, radiators, condensers, blowers, and window regulators. The company was founded in 1986 and is headquartered in Tainan City, Taiwan.
Stock analysis
TYC Brother Industrial Co Ltd (1522) currently trades at 24.15 TWD, while our model-based Fair Value estimate is 36.24 TWD, implying the stock looks roughly 33% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 42.16 TWD per share, and 8 of the 15 models we run sit above the 24.15 TWD price.
Bear case: the Earnings-Based group reads lowest at 11.08 TWD, and 7 of the 15 models stay below the price. Data coverage for this calculation is low.
Scenario range: 23.32 TWD (bear) to 47.12 TWD (bull), the price of 24.15 TWD sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 38/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
TYC Brother Industrial Co Ltd reported revenue of 24.4B TWD in FY2025 versus 16.6B TWD in FY2021, a compound +10.2%/yr. Reported net income was 598M TWD in FY2025, compounding +32.6%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 7.6B TWD (≈ $231M) Micro · P/E ratio 28.1 · P/S ratio 0.27 · EPS (TTM) 0.8600 TWD · Dividend yield 5.0% · Net margin 1.2% · Return on equity 4.3% · Return on assets (EBIT) 5.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (medium confidence).
What moves the price
The share trades about 52% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 50%, 1522 screens cheaper than that median.
Fair Value models
Bear23.32 TWDFair Value 36.24 TWDBull47.12 TWD
Price 24.15 TWD · Upside +50.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.51/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+21.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+8.3%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+11.1%
Start year 2020 (pandemic). Over 10 years: +5.0% a year
Revenue growth 25 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+7.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. 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.
≈ +18.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +13.5%
Dividend (yield on the price)5.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: 13.5% / −4.2%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.4% → 5%
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 0.84 per share, median 2.27 in 2015 to 2018). It measures the recovery from the trough, not lasting growth.
Compare TYC Brother Industrial Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Auto Parts · 655 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score38 · Bottom 25%
Fair Value upside+50.1% · Top 25%
Profitability
Return on equity (12 months)4.3% · Below median
Return on assets1.5% · Below median
Net margin (12 months)1.2% · Bottom 25%
Operating margin (12 months)−0.3% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)54.3% · Top 25%
Dividend yield (12 months)5.0% · Top 25%
Balance sheet
Debt / equity0.97× · Highest 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
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). "TYC Brother Industrial Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/1522
Frequently asked questions
Is TYC Brother Industrial Co Ltd (1522) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 36.24 TWD versus a price of 24.15 TWD, about +50% upside (undervalued).
What is the fair value of 1522?
Our model-based fair value for TYC Brother Industrial Co Ltd is 36.24 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 24.15 TWD.
What is the quality score of 1522?
TYC Brother Industrial Co Ltd has a Quality Score of 38/100. 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 price target for TYC Brother Industrial Co Ltd (1522)?
Our model-based price target is the fair value of 36.24 TWD (as of Nov 8, 2026) from 16 valuation models. Cautious scenario 23.32 TWD, optimistic scenario 47.12 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the TYC Brother Industrial Co Ltd stock forecast for 2026?
Our models put fair value at 36.24 TWD, about +50% upside versus a price of 24.15 TWD (undervalued). Cautious scenario 23.32 TWD, optimistic scenario 47.12 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of TYC Brother Industrial Co Ltd (1522)?
TYC Brother Industrial Co Ltd reported trailing-twelve-month revenue of about 28.5B TWD (latest available figure, as of Nov 8, 2026).
Does TYC Brother Industrial Co Ltd pay a dividend?
TYC Brother Industrial Co Ltd currently shows a dividend yield of 4.97% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of TYC Brother Industrial Co Ltd (1522) and when is the ex-dividend date?
TYC Brother Industrial Co Ltd pays a dividend of 1.20 TWD per share a year, a dividend yield of 5.0%. The last ex-dividend date was Jul 16, 2026. A dividend has been paid every year since 2015. The payout ratio is 140% of earnings. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What is the intrinsic value of TYC Brother Industrial Co Ltd (1522)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For TYC Brother Industrial Co Ltd it is 36.24 TWD per share (as of Nov 8, 2026), against a price of 24.15 TWD. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is TYC Brother Industrial Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 1522 trades below its calculated fair value: price 24.15 TWD, fair value 36.24 TWD, a gap of about +50% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 1522?
No. The price is what the market pays today (24.15 TWD); the fair value is what the company's own numbers justify (36.24 TWD). For TYC Brother Industrial Co Ltd the two are 12.09 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is TYC Brother Industrial Co Ltd worth?
The market values TYC Brother Industrial Co Ltd at about 7.6B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 24.15 TWD; our models calculate a fair value of 36.24 TWD per share.
What do the bullish and bearish scenarios say about 1522?
Our models span a range for TYC Brother Industrial Co Ltd: cautious scenario 23.32 TWD, base 36.24 TWD, optimistic 47.12 TWD per share (as of Nov 8, 2026, price 24.15 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1522?
TYC Brother Industrial Co Ltd trades at a price-to-earnings ratio of 28.1 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 36.24 TWD is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 12.9. Other multiples: PEG 1.5, P/B 0.8, P/S 0.3, EV/EBITDA 5.2.
What is the PEG ratio of 1522?
The PEG ratio of TYC Brother Industrial Co Ltd is 1.47 (P/E divided by earnings growth, as of Nov 8, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of TYC Brother Industrial Co Ltd (1522)?
Balance-sheet figures for TYC Brother Industrial Co Ltd (as of Nov 8, 2026): return on equity 4.3%, debt of 0.97 per unit of equity. They feed the Quality Score of 38/100, which measures business quality independently of the share price.
How far is 1522 from its 52-week high?
TYC Brother Industrial Co Ltd trades at 24.15 TWD, about 52% below its 52-week high of 50.70 TWD and 3% above the low of 23.55 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 36.24 TWD is for.
Which stocks are comparable to TYC Brother Industrial Co Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is TYC Brother Industrial Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 24.15 TWD, calculated fair value 36.24 TWD (+50%), Quality Score 38/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 1522 calculated?
We run TYC Brother Industrial Co Ltd through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 36.24 TWD builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. TYC Brother Industrial Co Ltd currently trades 33% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of TYC Brother Industrial Co Ltd (1522)?
The closing price on Nov 9, 2026 was 24.15 TWD. Our model-based fair value is 36.24 TWD, about +50% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with TYC Brother Industrial Co Ltd right now?
The large discount to fair value meets weak quality (38/100). That raises the risk this is a value trap rather than a bargain. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (23.32 TWD to 47.12 TWD) leaves room in how you read the outcome.
Where does the earnings growth of TYC Brother Industrial Co Ltd (1522) come from?
Earnings per share at TYC Brother Industrial Co Ltd grew +3.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share +2.0 %, EBIT margin +5.3 %, tax rate +0.4 %, residual (interest, one-offs) −4.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of TYC Brother Industrial Co Ltd
How large is the market capitalisation of TYC Brother Industrial Co Ltd (1522)?
The market capitalisation of TYC Brother Industrial Co Ltd is 7.6B TWD (≈ $231M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of TYC Brother Industrial Co Ltd (1522)?
The price-to-sales ratio of TYC Brother Industrial Co Ltd is 0.27 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of TYC Brother Industrial Co Ltd (1522)?
Earnings per share at TYC Brother Industrial Co Ltd are 0.8600 TWD (price ÷ EPS = P/E 28.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of TYC Brother Industrial Co Ltd (1522)?
The dividend yield of TYC Brother Industrial Co Ltd is 5.0% (payout 140%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of TYC Brother Industrial Co Ltd (1522)?
The net margin of TYC Brother Industrial Co Ltd is 1.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of TYC Brother Industrial Co Ltd (1522)?
The return on equity (ROE) of TYC Brother Industrial Co Ltd is 4.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of TYC Brother Industrial Co Ltd (1522)?
On an EBIT basis the return on assets of TYC Brother Industrial Co Ltd is 5.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of TYC Brother Industrial Co Ltd (1522)?
The operating margin of TYC Brother Industrial Co Ltd is −0.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at TYC Brother Industrial Co Ltd (1522)?
Revenue at TYC Brother Industrial Co Ltd is growing +54.3% versus a year earlier (3y avg +8.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at TYC Brother Industrial Co Ltd (1522)?
Earnings per share at TYC Brother Industrial Co Ltd are growing −17.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does TYC Brother Industrial Co Ltd (1522) generate?
The free cash flow of TYC Brother Industrial Co Ltd is −2.0B TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does TYC Brother Industrial Co Ltd (1522) carry?
The net debt of TYC Brother Industrial Co Ltd is 15.9B TWD (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch TYC Brother Industrial Co Ltd in the live analysis
One click puts TYC Brother Industrial Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026