Yusin Holding Corp (4557) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Yusin Holding Corp stock TWD 89.76, price TWD 56.10, upside +60.0%, quality 32 out of 100. Rating: strongly undervalued. Calculated from audited financials with 10 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 4, 2026.
How to read this chart
60‑month range 42.65 TWD – 146.50 TWD · fair‑value band 77.15 TWD – 105.90 TWD · the 56.10 TWD price screens below the 89.76 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Yusin Holding in your weekly email
Every Wednesday you see whether Yusin Holding 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.
Yusin Holding Corp., together with its subsidiaries, engages in the research, development, production, and sale of automotive brake systems in Asia, North America, Central and South America, Europe, and internationally.
Show moreShow less
The company offers calipers, brake master cylinders, brake wheel cylinders, vacuum boosters, brake pads, clutch master cylinders, clutch slave cylinders, and rubber parts; hydraulic brake systems for scooters, motorcycles, and bicycles; vehicle's disc and drum brake pads; brake shoes; and other vehicle parts.
It is also involved in general investment activities. Yusin Holding Corp. was incorporated in 2011 and is headquartered in Chiayi, Taiwan.
Stock analysis
Yusin Holding Corp (4557) currently trades at 56.10 TWD, while our model-based Fair Value estimate is 89.76 TWD, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 58.03 TWD per share, and 4 of the 10 models we run sit above the 56.10 TWD price.
Bear case: the Asset-Based group reads lowest at 11.67 TWD, and 6 of the 10 models stay below the price. Data coverage for this calculation is low.
Scenario range: 77.15 TWD (bear) to 105.90 TWD (bull), the price of 56.10 TWD sits below 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 32/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Yusin Holding Corp reported revenue of 4.0B TWD in FY2025 versus 2.0B TWD in FY2021, a compound +18.7%/yr. Reported net income was −31.4M TWD in FY2025.
Key figures
Market cap 2.7B TWD (≈ $82.1M) Micro · P/S ratio 0.81 · EPS (TTM) −4.19 TWD · Dividend yield 3.6% · Net margin −5.7% · Return on equity −7.4% · Return on assets (EBIT) 10.2% (5-year average) · Operating margin 6.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 19 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 32% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 60%, 4557 screens cheaper than that median.
Fair Value models
Bear77.15 TWDFair Value 89.76 TWDBull105.90 TWD
Price 56.10 TWD · Upside +60.0%
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 DCF48.83 TWD58.03 TWD70.72 TWD82
Growth DCF48.53 TWD56.46 TWD66.61 TWD80
5Y EBITDA Exit56.12 TWD75.08 TWD98.67 TWD76
All 10 models by family
DCF Models
FCF DCF48.83 TWD58.03 TWD70.72 TWD82
5Y Revenue Exit44.94 TWD52.33 TWD61.94 TWD74
5Y EBITDA Exit56.12 TWD75.08 TWD98.67 TWD76
10Y Revenue Exit46.14 TWD52.91 TWD62.53 TWD68
10Y EBITDA Exit52.50 TWD66.58 TWD87.59 TWD69
Multiples
EV/EBITDA27.15 TWD38.25 TWD49.35 TWD67
EV/Revenue4.62 TWD9.24 TWD13.85 TWD51
Asset-Based
NCAV (Graham)7.70 TWD11.67 TWD14.58 TWD54
Growth DCF
Growth DCF48.53 TWD56.46 TWD66.61 TWD80
Rev-Margin DCF44.94 TWD52.38 TWD61.91 TWD74
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.62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.4%
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.
+9.9%
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.
+21.6%
Start year 2020 (pandemic). Over 10 years: +10.9% a year
Revenue growth 13 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.
+9.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
12.0% (2020) → 0.0% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
+37.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +35.2% a year for the price.
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 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score32 · Bottom 25%
Fair Value upside+60.0% · Top 25%
Profitability
Return on assets−0.6% · Bottom 25%
Net margin (12 months)−5.7% · Bottom 25%
Operating margin (12 months)6.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)−15.7% · Bottom 25%
Dividend yield (12 months)3.6% · Above median
Balance sheet
Debt / equity0.03× · Below median
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.
Is Yusin Holding Corp (4557) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 89.76 TWD versus a price of 56.10 TWD, about +60% upside (undervalued).
What is the fair value of 4557?
Our model-based fair value for Yusin Holding Corp is 89.76 TWD (as of Nov 4, 2026), built from audited fundamentals. The current price: 56.10 TWD.
What is the quality score of 4557?
Yusin Holding Corp has a Quality Score of 32/100. 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 Yusin Holding Corp (4557)?
Our model-based price target is the fair value of 89.76 TWD (as of Nov 4, 2026) from 10 valuation models. Cautious scenario 77.15 TWD, optimistic scenario 105.90 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Yusin Holding Corp stock forecast for 2026?
Our models put fair value at 89.76 TWD, about +60% upside versus a price of 56.10 TWD (undervalued). Cautious scenario 77.15 TWD, optimistic scenario 105.90 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Yusin Holding Corp (4557)?
Yusin Holding Corp reported trailing-twelve-month revenue of about 3.5B TWD (latest available figure, as of Nov 4, 2026).
Does Yusin Holding Corp pay a dividend?
Yusin Holding Corp currently shows a dividend yield of 3.57% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Yusin Holding Corp (4557) and when is the ex-dividend date?
Yusin Holding Corp pays a dividend of 2.00 TWD per share a year, a dividend yield of 3.6%. The last ex-dividend date was Jun 24, 2026. Free cash flow covers the dividend 0.59 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Yusin Holding Corp (4557)?
For today's price to be fair in a discounted-cash-flow model, Yusin Holding Corp would have to grow free cash flow by +37.4 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +21.6 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 4557 use?
Our models discount Yusin Holding Corp at 13.3 %: a base by market capitalisation (micro), 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 Yusin Holding Corp that is +37.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has Yusin Holding Corp (4557) delivered so far?
Over the past 5 years revenue at Yusin Holding Corp grew +21.6 % a year. The price currently implies free-cash-flow growth of +37.4 % 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 Yusin Holding Corp (4557) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Yusin Holding Corp (+37.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Yusin Holding Corp (4557)?
The free-cash-flow yield on the price is 2.10 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Yusin Holding Corp produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Yusin Holding Corp (4557)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Yusin Holding Corp it is 89.76 TWD per share (as of Nov 4, 2026), against a price of 56.10 TWD. It is the blended result of 10 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Yusin Holding Corp stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 4557 trades below its calculated fair value: price 56.10 TWD, fair value 89.76 TWD, a gap of about +60% (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 4557?
No. The price is what the market pays today (56.10 TWD); the fair value is what the company's own numbers justify (89.76 TWD). For Yusin Holding Corp the two are 33.66 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Yusin Holding Corp worth?
The market values Yusin Holding Corp at about 2.7B TWD (market capitalisation, as of Nov 4, 2026). Per share that is 56.10 TWD; our models calculate a fair value of 89.76 TWD per share.
What do the bullish and bearish scenarios say about 4557?
Our models span a range for Yusin Holding Corp: cautious scenario 77.15 TWD, base 89.76 TWD, optimistic 105.90 TWD per share (as of Nov 4, 2026, price 56.10 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Yusin Holding Corp (4557)?
Balance-sheet figures for Yusin Holding Corp (as of Nov 4, 2026): return on equity −7.4%, debt of 0.03 per unit of equity. They feed the Quality Score of 32/100, which measures business quality independently of the share price.
How far is 4557 from its 52-week high?
Yusin Holding Corp trades at 56.10 TWD, about 30% below its 52-week high of 80.00 TWD and 32% above the low of 42.65 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 89.76 TWD is for.
Which stocks are comparable to Yusin Holding Corp?
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 Yusin Holding Corp stock attractive at the current price?
The data as of Nov 4, 2026: price 56.10 TWD, calculated fair value 89.76 TWD (+60%), Quality Score 32/100, from 10 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 4557 calculated?
We run Yusin Holding Corp through 10 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 89.76 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. Yusin Holding Corp currently trades 38% 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 Yusin Holding Corp (4557)?
The closing price on Nov 9, 2026 was 56.10 TWD. Our model-based fair value is 89.76 TWD, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Yusin Holding Corp right now?
The large discount to fair value meets weak quality (32/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (77.15 TWD). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Where does the earnings growth of Yusin Holding Corp (4557) come from?
Earnings per share at Yusin Holding Corp grew +5.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.9 %, EBIT margin −2.4 %, tax rate +0.4 %, 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 Yusin Holding Corp
How large is the market capitalisation of Yusin Holding Corp (4557)?
The market capitalisation of Yusin Holding Corp is 2.7B TWD (≈ $82.1M). 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 Yusin Holding Corp (4557)?
The price-to-sales ratio of Yusin Holding Corp is 0.81 (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 Yusin Holding Corp (4557)?
Earnings per share at Yusin Holding Corp are −4.19 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Yusin Holding Corp (4557)?
The dividend yield of Yusin Holding Corp is 3.6%. 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 Yusin Holding Corp (4557)?
The net margin of Yusin Holding Corp is −5.7% (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 Yusin Holding Corp (4557)?
The return on equity (ROE) of Yusin Holding Corp is −7.4% (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 Yusin Holding Corp (4557)?
On an EBIT basis the return on assets of Yusin Holding Corp is 10.2% (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 Yusin Holding Corp (4557)?
The operating margin of Yusin Holding Corp is 6.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Yusin Holding Corp (4557)?
Revenue at Yusin Holding Corp is growing −15.7% versus a year earlier (3y avg +9.9%). 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 Yusin Holding Corp (4557)?
Earnings per share at Yusin Holding Corp are growing −62.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Yusin Holding Corp (4557) carry?
The net debt of Yusin Holding Corp is 295M TWD (fiscal year 2025, ≈ 5.2 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 Yusin Holding Corp in the live analysis
One click puts Yusin Holding Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026