Shiny Brands Group Co., Ltd. (6703) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Shiny Brands Group Co., Ltd. stock TWD 230, price TWD 92.50, upside +148.2%, quality 71 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 6, 2026.
How to read this chart
60‑month range 36.84 TWD – 820.68 TWD · fair‑value band 142.72 TWD – 311.19 TWD · the 92.50 TWD price screens below the 229.62 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Shiny Brands Group Co. in your weekly email
Every Wednesday you see whether Shiny Brands Group 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.
Shiny Brands Group Co., Ltd. engages in the research, development, and sales of beauty care products and biotech health foods in Taiwan and internationally. It offers its products under the SEXYLOOK, MIRAE, LUDEYA, Dr. May, SIMPLY, M2, Eatbliss, and iQueen brand names.
Show moreShow less
The company provides an ear hoop double lifting mask, obsidian black cotton mask, and a range of enzyme skin care products. The company was founded in 2009 and is based in Taipei City, Taiwan.
Stock analysis
Shiny Brands Group Co., Ltd. (6703) currently trades at 92.50 TWD, while our model-based Fair Value estimate is 229.62 TWD, implying the stock looks roughly 60% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 239.38 TWD per share, and 21 of the 26 models we run sit above the 92.50 TWD price.
Bear case: the Economic Profit group reads lowest at 76.01 TWD, and 5 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 142.72 TWD (bear) to 311.19 TWD (bull), the price of 92.50 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 71/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Shiny Brands Group Co., Ltd. reported revenue of 3.3B TWD in FY2025 versus 1.4B TWD in FY2021, a compound +24.8%/yr. Reported net income was 324M TWD in FY2025, compounding +22.9%/yr from FY2021.
Key figures
Market cap 3.3B TWD (≈ $102M) Micro · P/E ratio 10.3 · P/S ratio 0.96 · EPS (TTM) 8.97 TWD · Dividend yield 4.2% · Net margin 9.7% · Return on equity 26.5% · Return on assets (EBIT) 18.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 67 out of 100 (low confidence).
What moves the price
The share trades about 15% 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 Defensive peers we cover trades at −26% fair-value upside, at 148%, 6703 screens cheaper than that median.
Fair Value models
Bear142.72 TWDFair Value 229.62 TWDBull311.19 TWD
Price 92.50 TWD · Upside +148.2%
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 (4.40 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.
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.89/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−8.3%
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.
+24.4%
’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.
+20.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+16.7%
Dividend (yield on the price)4.2%
Profit margin 2021 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.14% → 12%
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).
−8.0%
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 −9.4% a year for the price.
Compare Shiny Brands Group 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.Household & Personal Products · 229 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score71 · Top 25%
Fair Value upside+148.2% · Top 25%
Profitability
Return on equity (12 months)26.5% · Top 25%
Return on assets13.8% · Top 25%
Net margin (12 months)9.7% · Above median
Operating margin (12 months)11.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)16.9% · Top 25%
Dividend yield (12 months)4.2% · Above median
Balance sheet
Debt / equity0.20× · Above median
Valuation Multiplesvs Household & Personal Products 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). "Shiny Brands Group Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/6703
Frequently asked questions
Is Shiny Brands Group Co., Ltd. (6703) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 229.62 TWD versus a price of 92.50 TWD, about +148% upside (undervalued).
What is the fair value of 6703?
Our model-based fair value for Shiny Brands Group Co., Ltd. is 229.62 TWD (as of Nov 6, 2026), built from audited fundamentals. The current price: 92.50 TWD.
What is the quality score of 6703?
Shiny Brands Group Co., Ltd. has a Quality Score of 71/100. 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 Shiny Brands Group Co., Ltd. (6703)?
Our model-based price target is the fair value of 229.62 TWD (as of Nov 6, 2026) from 26 valuation models. Cautious scenario 142.72 TWD, optimistic scenario 311.19 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Shiny Brands Group Co., Ltd. stock forecast for 2026?
Our models put fair value at 229.62 TWD, about +148% upside versus a price of 92.50 TWD (undervalued). Cautious scenario 142.72 TWD, optimistic scenario 311.19 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Shiny Brands Group Co., Ltd. (6703)?
Shiny Brands Group Co., Ltd. reported trailing-twelve-month revenue of about 3.5B TWD (latest available figure, as of Nov 6, 2026).
Does Shiny Brands Group Co., Ltd. pay a dividend?
Shiny Brands Group Co., Ltd. currently shows a dividend yield of 4.15% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Shiny Brands Group Co., Ltd. (6703) and when is the ex-dividend date?
Shiny Brands Group Co., Ltd. pays a dividend of 3.84 TWD per share a year, a dividend yield of 4.2%. The last ex-dividend date was Mar 26, 2026. A dividend has been paid every year since at least 2019. The payout ratio is 42.8% of earnings. Free cash flow covers the dividend 3.41 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 Shiny Brands Group Co., Ltd. (6703)?
For today's price to be fair in a discounted-cash-flow model, Shiny Brands Group Co., Ltd. would have to grow free cash flow by -8.0 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +24.8 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 6703 use?
Our models discount Shiny Brands Group Co., Ltd. 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 Shiny Brands Group Co., Ltd. that is -8.0 % 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 Shiny Brands Group Co., Ltd. (6703) delivered so far?
Over the past 4 years revenue at Shiny Brands Group Co., Ltd. grew +24.8 % a year. The price currently implies free-cash-flow growth of -8.0 % 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 Shiny Brands Group Co., Ltd. (6703) growing?
The median revenue growth in the sector is +2.0 % a year. That is the yardstick for the growth priced into Shiny Brands Group Co., Ltd. (-8.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shiny Brands Group Co., Ltd. (6703)?
The free-cash-flow yield on the price is 15.58 %: that much free cash flow Shiny Brands Group Co., Ltd. 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 Shiny Brands Group Co., Ltd. (6703)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shiny Brands Group Co., Ltd. it is 229.62 TWD per share (as of Nov 6, 2026), against a price of 92.50 TWD. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Shiny Brands Group Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 6703 trades below its calculated fair value: price 92.50 TWD, fair value 229.62 TWD, a gap of about +148% (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 6703?
No. The price is what the market pays today (92.50 TWD); the fair value is what the company's own numbers justify (229.62 TWD). For Shiny Brands Group Co., Ltd. the two are 137.12 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Shiny Brands Group Co., Ltd. worth?
The market values Shiny Brands Group Co., Ltd. at about 3.3B TWD (market capitalisation, as of Nov 6, 2026). Per share that is 92.50 TWD; our models calculate a fair value of 229.62 TWD per share.
What do the bullish and bearish scenarios say about 6703?
Our models span a range for Shiny Brands Group Co., Ltd.: cautious scenario 142.72 TWD, base 229.62 TWD, optimistic 311.19 TWD per share (as of Nov 6, 2026, price 92.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6703?
Shiny Brands Group Co., Ltd. trades at a price-to-earnings ratio of 10.3 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 229.62 TWD is built from several models across several years. Other multiples: P/B 2.6, P/S 1.0, EV/EBITDA 6.2.
How solid is the balance sheet of Shiny Brands Group Co., Ltd. (6703)?
Balance-sheet figures for Shiny Brands Group Co., Ltd. (as of Nov 6, 2026): return on equity 26.5%, debt of 0.20 per unit of equity. They feed the Quality Score of 71/100, which measures business quality independently of the share price.
How far is 6703 from its 52-week high?
Shiny Brands Group Co., Ltd. trades at 92.50 TWD, about 15% below its 52-week high of 108.64 TWD and 3% above the low of 89.47 TWD (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 229.62 TWD is for.
Which stocks are comparable to Shiny Brands Group Co., Ltd.?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, The Estée Lauder Companies Inc, Henkel AG, 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 Shiny Brands Group Co., Ltd. stock attractive at the current price?
The data as of Nov 6, 2026: price 92.50 TWD, calculated fair value 229.62 TWD (+148%), Quality Score 71/100, from 26 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 6703 calculated?
We run Shiny Brands Group Co., Ltd. through 26 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 229.62 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. Shiny Brands Group Co., Ltd. currently trades 60% 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 Shiny Brands Group Co., Ltd. (6703)?
The closing price on Nov 9, 2026 was 92.50 TWD. Our model-based fair value is 229.62 TWD, about +148% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shiny Brands Group Co., Ltd. right now?
The price is below even our cautious bear case (142.72 TWD). The market is more pessimistic than our downside scenario. Solid quality (71/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (142.72 TWD to 311.19 TWD) leaves room in how you read the outcome.
Key figures of Shiny Brands Group Co., Ltd.
How large is the market capitalisation of Shiny Brands Group Co., Ltd. (6703)?
The market capitalisation of Shiny Brands Group Co., Ltd. is 3.3B TWD (≈ $102M). 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 Shiny Brands Group Co., Ltd. (6703)?
The price-to-sales ratio of Shiny Brands Group Co., Ltd. is 0.96 (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 Shiny Brands Group Co., Ltd. (6703)?
Earnings per share at Shiny Brands Group Co., Ltd. are 8.97 TWD (price ÷ EPS = P/E 10.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shiny Brands Group Co., Ltd. (6703)?
The dividend yield of Shiny Brands Group Co., Ltd. is 4.2% (payout 42.8%). 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 Shiny Brands Group Co., Ltd. (6703)?
The net margin of Shiny Brands Group Co., Ltd. is 9.7% (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 Shiny Brands Group Co., Ltd. (6703)?
The return on equity (ROE) of Shiny Brands Group Co., Ltd. is 26.5% (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 Shiny Brands Group Co., Ltd. (6703)?
On an EBIT basis the return on assets of Shiny Brands Group Co., Ltd. is 18.0% (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 Shiny Brands Group Co., Ltd. (6703)?
The operating margin of Shiny Brands Group Co., Ltd. is 11.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shiny Brands Group Co., Ltd. (6703)?
Revenue at Shiny Brands Group Co., Ltd. is growing +16.9% versus a year earlier (3y avg +24.4%). 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 Shiny Brands Group Co., Ltd. (6703)?
Earnings per share at Shiny Brands Group Co., Ltd. are growing +2.2% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Shiny Brands Group Co., Ltd. in the live analysis
One click puts Shiny Brands Group Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026