Young Shine Electric Co., Ltd. (2249) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Young Shine Electric Co., Ltd. stock TWD 52.59, price TWD 59.60, that is 11.8% below the price, quality 50 out of 100. Rating: overvalued. Calculated from audited financials with 24 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 9, 2026.
How to read this chart
60‑month range 25.02 TWD – 122.61 TWD · fair‑value band 36.60 TWD – 69.85 TWD · the 59.60 TWD price screens above the 52.59 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Young Shine Electric Co. in your weekly email
Every Wednesday you see whether Young Shine Electric 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.
Young Shine Electric Co., Ltd. manufactures and sells automotive air conditioning compressors, heat exchangers, clutches, and automotive water tanks in Taiwan. The company offers compressors, heat exchangers, and parts, as well as radiators and condensers.
Show moreShow less
Young Shine Electric Co., Ltd. was founded in 1997 and is based in Kaohsiung, Taiwan.
Stock analysis
Young Shine Electric Co., Ltd. (2249) currently trades at 59.60 TWD, while our model-based Fair Value estimate is 52.59 TWD, 12% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 195.29 TWD per share, and 20 of the 24 models we run sit above the 59.60 TWD price.
Bear case: the Dividend Discount group reads lowest at 24.91 TWD, and 4 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 36.60 TWD (bear) to 69.85 TWD (bull), the price of 59.60 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 50/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Young Shine Electric Co., Ltd. reported revenue of 2.6B TWD in FY2025 versus 2.5B TWD in FY2021, a compound +0.9%/yr. Reported net income was 290M TWD in FY2025, compounding +36.9%/yr from FY2021.
Key figures
Market cap 1.9B TWD (≈ $57.6M) Micro · P/E ratio 6.1 · P/S ratio 0.80 · EPS (TTM) 9.85 TWD · Dividend yield 4.6% · Net margin 11.8% · Return on equity 20.5% · Return on assets (EBIT) 14.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 67 out of 100 (medium confidence).
What moves the price
The share trades about 51% 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 −12%, 2249 screens cheaper than that median.
Fair Value models
Bear36.60 TWDFair Value 52.59 TWDBull69.85 TWD
Price 59.60 TWD · Downside -11.8%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (6.11 TWD per share) are deliberately not added.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 DCF56.28 TWD68.06 TWD84.47 TWD82
Growth DCF57.12 TWD68.12 TWD82.55 TWD80
Owner Earnings52.39 TWD63.12 TWD78.06 TWD78
All 24 models by family
DCF Models
FCF DCF56.28 TWD68.06 TWD84.47 TWD82
Owner Earnings52.39 TWD63.12 TWD78.06 TWD78
5Y Revenue Exit86.30 TWD126.83 TWD180.67 TWD73
5Y EBITDA Exit99.25 TWD149.17 TWD209.09 TWD75
5Y P/E Exit101.57 TWD153.16 TWD208.42 TWD71
10Y Revenue Exit70.02 TWD100.41 TWD136.63 TWD67
10Y EBITDA Exit79.36 TWD113.52 TWD153.88 TWD69
10Y P/E Exit80.63 TWD115.86 TWD153.47 TWD64
Earnings-Based
Graham-Dodd62.28 TWD119.11 TWD148.51 TWD66
EPV85.39 TWD94.63 TWD102.22 TWD74
Dividend Discount
Gordon GGM19.34 TWD24.83 TWD29.70 TWD69
DDM Multi-Stage19.34 TWD24.99 TWD30.62 TWD67
Multiples
P/E Multiple144.26 TWD192.34 TWD240.43 TWD63
P/S Multiple116.78 TWD155.70 TWD194.63 TWD58
P/B Multiple148.68 TWD198.24 TWD247.80 TWD55
EV/EBIT180.72 TWD234.67 TWD288.63 TWD66
EV/EBITDA158.32 TWD204.80 TWD251.29 TWD67
EV/Revenue123.92 TWD168.94 TWD213.96 TWD54
Asset-Based
NCAV (Graham)24.35 TWD36.89 TWD46.11 TWD54
Growth DCF
Growth DCF57.12 TWD68.12 TWD82.55 TWD80
Rev-Margin DCF86.30 TWD127.37 TWD173.36 TWD73
Economic Profit
Residual Income47.82 TWD58.00 TWD76.97 TWD76
ROIC Compounder86.77 TWD97.88 TWD108.12 TWD72
Growth Earnings
Growth-Adj P/E103.39 TWD147.70 TWD192.00 TWD67
The fair value above starts from this blend and is adjusted for a cyclical peak 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.75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−9.8%
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.
+5.7%
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.
+8.1%
Start year 2020 (pandemic)
Revenue growth 9 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.
+5.3%
’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.
+23.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+18.9%
Dividend (yield on the price)4.6%
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.18.9% vs 20.4%, steady
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.7% → 15%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
−11.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −13.1% a year for the price.
Compare Young Shine Electric 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 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside−11.8% · Below median
Profitability
Return on equity (12 months)20.5% · Top 25%
Return on assets13.9% · Top 25%
Net margin (12 months)11.8% · Top 25%
Operating margin (12 months)12.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−18.4% · Bottom 25%
Dividend yield (12 months)4.6% · Top 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)6.1× · Cheapest 25%
P/B1.35× · Cheaper than median
P/S (12 months)0.80× · Cheaper than median
Price / free cash flow (fiscal year)11.1× · 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). "Young Shine Electric Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/2249
Frequently asked questions
Is Young Shine Electric Co., Ltd. (2249) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 52.59 TWD versus a price of 59.60 TWD, about 12% lower (overvalued).
What is the fair value of 2249?
Our model-based fair value for Young Shine Electric Co., Ltd. is 52.59 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 59.60 TWD.
What is the quality score of 2249?
Young Shine Electric Co., Ltd. has a Quality Score of 50/100. 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 Young Shine Electric Co., Ltd. (2249)?
Our model-based price target is the fair value of 52.59 TWD (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 36.60 TWD, optimistic scenario 69.85 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Young Shine Electric Co., Ltd. stock forecast for 2026?
Our models put fair value at 52.59 TWD, about 12% lower versus a price of 59.60 TWD (overvalued). Cautious scenario 36.60 TWD, optimistic scenario 69.85 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Young Shine Electric Co., Ltd. (2249)?
Young Shine Electric Co., Ltd. reported trailing-twelve-month revenue of about 2.3B TWD (latest available figure, as of Nov 9, 2026).
Does Young Shine Electric Co., Ltd. pay a dividend?
Young Shine Electric Co., Ltd. currently shows a dividend yield of 4.58% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Young Shine Electric Co., Ltd. (2249) and when is the ex-dividend date?
Young Shine Electric Co., Ltd. pays a dividend of 2.73 TWD per share a year, a dividend yield of 4.6%. The last ex-dividend date was Jul 30, 2026. A dividend has been paid every year since at least 2020. The payout ratio is 27.7% of earnings. Free cash flow covers the dividend 1.97 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Young Shine Electric Co., Ltd. (2249)?
For today's price to be fair in a discounted-cash-flow model, Young Shine Electric Co., Ltd. would have to grow free cash flow by -11.7 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.1 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 2249 use?
Our models discount Young Shine Electric Co., Ltd. at 11.8 %: a base by market capitalisation (micro), damped by beta 0.26, 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 Young Shine Electric Co., Ltd. that is -11.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Young Shine Electric Co., Ltd. (2249) delivered so far?
Over the past 5 years revenue at Young Shine Electric Co., Ltd. grew +8.1 % a year. The price currently implies free-cash-flow growth of -11.7 % 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 Young Shine Electric Co., Ltd. (2249) growing?
The median revenue growth in the sector is +8.6 % a year. That is the yardstick for the growth priced into Young Shine Electric Co., Ltd. (-11.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Young Shine Electric Co., Ltd. (2249)?
The free-cash-flow yield on the price is 11.17 %: that much free cash flow Young Shine Electric Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Young Shine Electric Co., Ltd. (2249)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Young Shine Electric Co., Ltd. it is 52.59 TWD per share (as of Nov 9, 2026), against a price of 59.60 TWD. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Young Shine Electric Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 2249 trades above its calculated fair value: price 59.60 TWD, fair value 52.59 TWD, a gap of about −12% (overvalued). 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 2249?
No. The price is what the market pays today (59.60 TWD); the fair value is what the company's own numbers justify (52.59 TWD). For Young Shine Electric Co., Ltd. the two are 7.01 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Young Shine Electric Co., Ltd. worth?
The market values Young Shine Electric Co., Ltd. at about 1.9B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 59.60 TWD; our models calculate a fair value of 52.59 TWD per share.
What do the bullish and bearish scenarios say about 2249?
Our models span a range for Young Shine Electric Co., Ltd.: cautious scenario 36.60 TWD, base 52.59 TWD, optimistic 69.85 TWD per share (as of Nov 9, 2026, price 59.60 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 2249?
Young Shine Electric Co., Ltd. trades at a price-to-earnings ratio of 6.1 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 52.59 TWD is built from several models across several years. Other multiples: P/B 1.4, P/S 0.8, EV/EBITDA 4.4.
How solid is the balance sheet of Young Shine Electric Co., Ltd. (2249)?
Balance-sheet figures for Young Shine Electric Co., Ltd. (as of Nov 9, 2026): return on equity 20.5%. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is 2249 from its 52-week high?
Young Shine Electric Co., Ltd. trades at 59.60 TWD, about 51% below its 52-week high of 122.61 TWD and at the low of 59.60 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 52.59 TWD is for.
Which stocks are comparable to Young Shine Electric 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 Young Shine Electric Co., Ltd. stock attractive at the current price?
The data as of Nov 9, 2026: price 59.60 TWD, calculated fair value 52.59 TWD (−12%), Quality Score 50/100, from 24 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 2249 calculated?
We run Young Shine Electric Co., Ltd. through 24 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 52.59 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. Young Shine Electric 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 Young Shine Electric Co., Ltd. (2249)?
The closing price on Nov 6, 2026 was 59.60 TWD. Our model-based fair value is 52.59 TWD, about 12% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Young Shine Electric Co., Ltd. right now?
A fairly wide model range (36.60 TWD to 69.85 TWD) leaves room in how you read the outcome. The price sits in the upper half of our model range, so the margin of safety is thin. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Young Shine Electric Co., Ltd.
How large is the market capitalisation of Young Shine Electric Co., Ltd. (2249)?
The market capitalisation of Young Shine Electric Co., Ltd. is 1.9B TWD (≈ $57.6M). 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 Young Shine Electric Co., Ltd. (2249)?
The price-to-sales ratio of Young Shine Electric Co., Ltd. is 0.80 (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 Young Shine Electric Co., Ltd. (2249)?
Earnings per share at Young Shine Electric Co., Ltd. are 9.85 TWD (price ÷ EPS = P/E 6.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Young Shine Electric Co., Ltd. (2249)?
The dividend yield of Young Shine Electric Co., Ltd. is 4.6% (payout 27.7%). 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 Young Shine Electric Co., Ltd. (2249)?
The net margin of Young Shine Electric Co., Ltd. is 11.8% (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 Young Shine Electric Co., Ltd. (2249)?
The return on equity (ROE) of Young Shine Electric Co., Ltd. is 20.5% (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 Young Shine Electric Co., Ltd. (2249)?
On an EBIT basis the return on assets of Young Shine Electric Co., Ltd. is 14.2% (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 Young Shine Electric Co., Ltd. (2249)?
The operating margin of Young Shine Electric Co., Ltd. is 12.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Young Shine Electric Co., Ltd. (2249)?
Revenue at Young Shine Electric Co., Ltd. is growing −18.4% versus a year earlier (3y avg +5.7%). 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 Young Shine Electric Co., Ltd. (2249)?
Earnings per share at Young Shine Electric Co., Ltd. are growing +105% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Young Shine Electric Co., Ltd. (2249) hold?
Young Shine Electric Co., Ltd. holds more cash than debt, 596M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Young Shine Electric Co., Ltd. in the live analysis
One click puts Young Shine Electric Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026