Kenda Rubber Industrial Co Ltd (2106) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Kenda Rubber Industrial Co Ltd stock TWD 15.82, price TWD 15.80, upside +0.1%, quality 53 out of 100. Rating: fairly valued. Calculated from audited financials with 22 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 3, 2026.
How to read this chart
60‑month range 15.80 TWD – 38.23 TWD · fair‑value band 10.24 TWD – 22.18 TWD · the 15.80 TWD price screens below the 15.82 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Kenda Rubber Industrial Co in your weekly email
Every Wednesday you see whether Kenda Rubber 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.
Kenda Rubber Industrial Co. Ltd. designs, manufactures, and trades in tires in China, the United States, Taiwan, and Vietnam. The company provides automotive, bicycle, powersports, wheelchair, and turf/trailer/specialty.
Show moreShow less
It offers inner tubes and tires for bicycles, scooters, industrial trucks, and cars, as well as various products of carbon fiber. In addition, the company engages in trading activities and manufacturing and selling of wheels. The company was incorporated in 1962 and is based in Yuanlin, Taiwan.
Stock analysis
Kenda Rubber Industrial Co Ltd (2106) currently trades at 15.80 TWD, while our model-based Fair Value estimate is 15.82 TWD, so the stock looks roughly fairly valued today (gap 0.1%).
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of 13.22 TWD per share, and 4 of the 21 models we run sit above the 15.80 TWD price.
Bear case: the Growth Earnings group reads lowest at 2.31 TWD, and 17 of the 21 models stay below the price. Data coverage for this calculation is low.
Scenario range: 10.24 TWD (bear) to 22.18 TWD (bull), the price of 15.80 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 53/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Spin-off in 2020: revenue and profit before it include the divested business. Growth is measured afresh from 2020.
Kenda Rubber Industrial Co Ltd reported revenue of 34.0B TWD in FY2025 versus 34.9B TWD in FY2021, a compound −0.7%/yr. Reported net income was 125M TWD in FY2025, compounding −39.2%/yr from FY2021.
Key figures
Market cap 14.8B TWD (≈ $451M) Small · P/E ratio 32.9 · P/S ratio 0.43 · EPS (TTM) 0.4800 TWD · Dividend yield 4.1% · Net margin 1.3% · Return on equity 2.4% · Return on assets (EBIT) 2.8% (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 26% below its 52-week high and at 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 0%, 2106 screens cheaper than that median.
Fair Value models
Bear10.24 TWDFair Value 15.82 TWDBull22.18 TWD
Price 15.80 TWD · Upside +0.1%
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.
Best data coverage
FCF DCF8.57 TWD13.67 TWD20.19 TWD80
Growth DCF8.88 TWD13.58 TWD19.34 TWD78
Owner Earnings7.18 TWD11.78 TWD17.65 TWD76
All 22 models by family
DCF Models
FCF DCF8.57 TWD13.67 TWD20.19 TWD80
Owner Earnings7.18 TWD11.78 TWD17.65 TWD76
5Y Revenue Exit3.17 TWD5.96 TWD9.23 TWD71
5Y EBITDA Exit11.87 TWD21.31 TWD31.77 TWD74
5Y P/E Exit1.25 TWD2.57 TWD3.79 TWD69
10Y Revenue Exit5.12 TWD7.91 TWD11.09 TWD67
10Y EBITDA Exit10.37 TWD17.65 TWD26.46 TWD67
10Y P/E Exit4.14 TWD5.76 TWD7.39 TWD65
Earnings-Based
Graham-Dodd0.8900 TWD2.00 TWD2.56 TWD65
PEG = 1.00.3300 TWD0.4700 TWD0.6100 TWD57
Dividend Discount
Gordon GGM9.03 TWD13.79 TWD18.58 TWD68
DDM Multi-Stage9.03 TWD12.65 TWD16.33 TWD67
Multiples
P/E Multiple2.17 TWD2.89 TWD3.61 TWD63
P/S Multiple1.67 TWD2.23 TWD2.79 TWD58
P/B Multiple55.34 TWD73.78 TWD92.23 TWD55
EV/EBITn/an/a2.59 TWD61
EV/EBITDA11.59 TWD19.08 TWD26.57 TWD65
Asset-Based
NCAV (Graham)9.22 TWD12.36 TWD18.45 TWD54
Growth DCF
Growth DCF8.88 TWD13.58 TWD19.34 TWD78
Rev-Margin DCF3.17 TWD6.23 TWD9.57 TWD71
Economic Profit
Residual Income11.70 TWD12.37 TWD13.38 TWD76
Growth Earnings
Growth-Adj P/E1.61 TWD2.31 TWD3.00 TWD67
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.55/100
Spin-off in 2020: revenue and profit before it include the divested business. Growth is measured afresh from 2020.
Revenue growth 1 year
−0.7%
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.
−4.2%
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.
+2.3%
Start year 2020 (pandemic)
’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.
−29.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−33.7%
Dividend (yield on the price)4.1%
Per share before 2020divided by the spin-off factor 1.04
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.−33.7% vs −28.0%, slowing
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.5% → 2%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+11.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +9.4% a year for the price.
Compare Kenda Rubber 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 Score53 · Above median
Fair Value upside+0.1% · Above median
Profitability
Return on equity (12 months)2.4% · Bottom 25%
Return on assets0.3% · Bottom 25%
Net margin (12 months)1.3% · Bottom 25%
Operating margin (12 months)3.1% · Below median
Growth and dividend
Revenue growth (quarter YoY)6.6% · Below median
Dividend yield (12 months)4.1% · Top 25%
Balance sheet
Debt / equity0.75× · Highest 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)32.9× · Priciest 25%
P/B0.76× · Cheaper than median
P/S (12 months)0.43× · Cheaper than median
Price / free cash flow (fiscal year)12.5× · Cheaper than median
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). "Kenda Rubber Industrial Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2106
Frequently asked questions
Is Kenda Rubber Industrial Co Ltd (2106) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 15.82 TWD versus a price of 15.80 TWD, about +0% upside (fairly valued).
What is the fair value of 2106?
Our model-based fair value for Kenda Rubber Industrial Co Ltd is 15.82 TWD (as of Nov 3, 2026), built from audited fundamentals. The current price: 15.80 TWD.
What is the quality score of 2106?
Kenda Rubber Industrial Co Ltd has a Quality Score of 53/100. 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 Kenda Rubber Industrial Co Ltd (2106)?
Our model-based price target is the fair value of 15.82 TWD (as of Nov 3, 2026) from 22 valuation models. Cautious scenario 10.24 TWD, optimistic scenario 22.18 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Kenda Rubber Industrial Co Ltd stock forecast for 2026?
Our models put fair value at 15.82 TWD, about +0% upside versus a price of 15.80 TWD (fairly valued). Cautious scenario 10.24 TWD, optimistic scenario 22.18 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Kenda Rubber Industrial Co Ltd (2106)?
Kenda Rubber Industrial Co Ltd reported trailing-twelve-month revenue of about 34.4B TWD (latest available figure, as of Nov 3, 2026).
Does Kenda Rubber Industrial Co Ltd pay a dividend?
Kenda Rubber Industrial Co Ltd currently shows a dividend yield of 4.11% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Kenda Rubber Industrial Co Ltd (2106) and when is the ex-dividend date?
Kenda Rubber Industrial Co Ltd pays a dividend of 0.65 TWD per share a year, a dividend yield of 4.1%. The last ex-dividend date was Jun 22, 2026. The payout ratio is 135% of earnings. Free cash flow covers the dividend 1.91 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Kenda Rubber Industrial Co Ltd (2106)?
For today's price to be fair in a discounted-cash-flow model, Kenda Rubber Industrial Co Ltd would have to grow free cash flow by +11.1 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.3 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 2106 use?
Our models discount Kenda Rubber Industrial Co Ltd at 10.3 %: a base by market capitalisation (small), damped by beta 0.09, country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Kenda Rubber Industrial Co Ltd that is +11.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Kenda Rubber Industrial Co Ltd (2106) delivered so far?
Over the past 5 years revenue at Kenda Rubber Industrial Co Ltd grew +2.3 % a year. The price currently implies free-cash-flow growth of +11.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Kenda Rubber Industrial Co Ltd (2106) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Kenda Rubber Industrial Co Ltd (+11.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Kenda Rubber Industrial Co Ltd (2106)?
The free-cash-flow yield on the price is 8.02 %: that much free cash flow Kenda Rubber Industrial Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Kenda Rubber Industrial Co Ltd (2106)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kenda Rubber Industrial Co Ltd it is 15.82 TWD per share (as of Nov 3, 2026), against a price of 15.80 TWD. It is the blended result of 22 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Kenda Rubber Industrial Co Ltd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 2106 trades below its calculated fair value: price 15.80 TWD, fair value 15.82 TWD, a gap of about +0% (fairly valued). 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 2106?
No. The price is what the market pays today (15.80 TWD); the fair value is what the company's own numbers justify (15.82 TWD). For Kenda Rubber Industrial Co Ltd the two are 0.0200 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Kenda Rubber Industrial Co Ltd worth?
The market values Kenda Rubber Industrial Co Ltd at about 14.8B TWD (market capitalisation, as of Nov 3, 2026). Per share that is 15.80 TWD; our models calculate a fair value of 15.82 TWD per share.
What do the bullish and bearish scenarios say about 2106?
Our models span a range for Kenda Rubber Industrial Co Ltd: cautious scenario 10.24 TWD, base 15.82 TWD, optimistic 22.18 TWD per share (as of Nov 3, 2026, price 15.80 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2106?
Kenda Rubber Industrial Co Ltd trades at a price-to-earnings ratio of 32.9 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 15.82 TWD is built from several models across several years. Other multiples: P/B 0.8, P/S 0.4, EV/EBITDA 8.4.
How solid is the balance sheet of Kenda Rubber Industrial Co Ltd (2106)?
Balance-sheet figures for Kenda Rubber Industrial Co Ltd (as of Nov 3, 2026): return on equity 2.4%, debt of 0.75 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 2106 from its 52-week high?
Kenda Rubber Industrial Co Ltd trades at 15.80 TWD, about 26% below its 52-week high of 21.25 TWD and at the low of 15.80 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 15.82 TWD is for.
Which stocks are comparable to Kenda Rubber 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 Kenda Rubber Industrial Co Ltd stock attractive at the current price?
The data as of Nov 3, 2026: price 15.80 TWD, calculated fair value 15.82 TWD (+0%), Quality Score 53/100, from 22 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 2106 calculated?
We run Kenda Rubber Industrial Co Ltd through 22 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 15.82 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. Kenda Rubber Industrial Co Ltd itself currently trades above fair value. 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 Kenda Rubber Industrial Co Ltd (2106)?
The closing price on Nov 9, 2026 was 15.80 TWD. Our model-based fair value is 15.82 TWD, about +0% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kenda Rubber Industrial Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (10.24 TWD to 22.18 TWD) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Kenda Rubber Industrial Co Ltd (2106) come from?
Earnings per share at Kenda Rubber Industrial Co Ltd grew −15.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +0.9 %, EBIT margin −13.5 %, tax rate −2.1 %, residual (interest, one-offs) −1.2 %. 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 Kenda Rubber Industrial Co Ltd
How large is the market capitalisation of Kenda Rubber Industrial Co Ltd (2106)?
The market capitalisation of Kenda Rubber Industrial Co Ltd is 14.8B TWD (≈ $451M). 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 Kenda Rubber Industrial Co Ltd (2106)?
The price-to-sales ratio of Kenda Rubber Industrial Co Ltd is 0.43 (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 Kenda Rubber Industrial Co Ltd (2106)?
Earnings per share at Kenda Rubber Industrial Co Ltd are 0.4800 TWD (price ÷ EPS = P/E 32.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kenda Rubber Industrial Co Ltd (2106)?
The dividend yield of Kenda Rubber Industrial Co Ltd is 4.1% (payout 135%). 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 Kenda Rubber Industrial Co Ltd (2106)?
The net margin of Kenda Rubber Industrial Co Ltd is 1.3% (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 Kenda Rubber Industrial Co Ltd (2106)?
The return on equity (ROE) of Kenda Rubber Industrial Co Ltd is 2.4% (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 Kenda Rubber Industrial Co Ltd (2106)?
On an EBIT basis the return on assets of Kenda Rubber Industrial Co Ltd is 2.8% (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 Kenda Rubber Industrial Co Ltd (2106)?
The operating margin of Kenda Rubber Industrial Co Ltd is 3.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kenda Rubber Industrial Co Ltd (2106)?
Revenue at Kenda Rubber Industrial Co Ltd is growing +6.6% versus a year earlier (3y avg −4.2%). 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 Kenda Rubber Industrial Co Ltd (2106)?
Earnings per share at Kenda Rubber Industrial Co Ltd are growing +66.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Kenda Rubber Industrial Co Ltd (2106) carry?
The net debt of Kenda Rubber Industrial Co Ltd is 10.4B TWD (fiscal year 2025, ≈ 8.7 yrs of FCF). 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 Kenda Rubber Industrial Co Ltd in the live analysis
One click puts Kenda Rubber 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 3, 2026