EN DE
STOCK COMPARISON

Dyaco International vs Pop Mart International Group Ltd: Fair Value & Quality

Both stocks run through our valuation models. Here is how Dyaco International (1598) and Pop Mart International Group Ltd (9992) compare, as of Oct 5, 2026.

As of Oct 5, 2026, Fair Value Calculator sees Pop Mart International Group Ltd as the more attractively valued of the two: Dyaco International trades at TWD 20.35 versus a fair value of TWD 13.18 (−35.2%), while Pop Mart International Group Ltd trades at HK$149 versus HK$207 (+38.7%).
Dyaco International
1598.TW · TWD · Consumer Discretionary
−35.2%
upside to fair value
overvalued
PriceTWD 20.35
Fair ValueTWD 13.18
Quality32/100
Pop Mart International Group Ltd
9992.HK · HKD · Consumer Discretionary
+38.7%
upside to fair value
undervalued
PriceHK$149
Fair ValueHK$207
Quality88/100
Get comparisons like this free by email every month: the most undervalued quality stocks.

Head-to-head numbers

Green is the better side of a row, red the weaker one (for valuation multiples: lower = cheaper). Grey rows are for reference only and are not scored.

betterweakerfor reference, not scored

Dyaco InternationalPop Mart International Group Ltd
Valuation
n/aP/E (TTM)13.9×
n/aForward P/E (FY2027)14.2×
0.02×P/S (TTM)5.36×
n/aP/B8.92×
n/aEV/EBITDA10.6×
n/aPEG0.80×
−35.2%Fair value upside+38.7%
2.5%Dividend yield1.6%
TWD 0.50Dividend per shareHK$2.38
Profitability
-10.0%Operating margin48.0%
n/aEBIT margin trend (5Y)1.59×
-5.3%Return on equity77.6%
-1.9%Return on assets45.3%
Growth
-1.6%Revenue growth (YoY)174.1%
-4.9%Avg. growth/yr (3Y)98.6%
-14.1%Avg. growth/yr (5Y)70.4%
n/aValue creation/yr+86.5%
Balance & size
n/aInterest coverage (EBIT/interest)204.9×
0.43×Debt / equity0.00×
$105MMarket cap$25B
weakGrowth qualityhealthy
Forward P/E: price divided by the analyst consensus for the first fiscal year that has not started yet. The current year carries special items from quarters already reported.

Pop Mart International Group Ltd leads: 2 to 7 metric wins.

n/a = not meaningfully computable, for example with negative equity.

Quality in detail

The quality score, broken down into the same factor families as on the stock page, 0 to 100 per family.

Dyaco Internationalof which business quality 32 · market factors 52 Pop Mart International Group Ltdof which business quality 85 · market factors 25
ProfitabilityMargins and returns on capital today
16
97
Quality GrowthAre margins and returns improving?
16
100
CashflowEarnings quality: real cash, not paper profit
5
79
Fin. StrengthBalance sheet, leverage, solvency risk
31
100
InvestmentDisciplined investing over empire-building
87
31
Low VolatilityCalm price path (market factor)
82
39
MomentumPrice trend over the last 3–12 months (market factor)
44
29
52W MomentumDistance to the 52-week high (market factor)
30
4
Net IssuanceShare count: buybacks or dilution?
71
84

What the models say

How far the median fair value (base case) per model family sits from the current price, in percent. The amount in the currency of the trading venue is shown underneath.

above the price, more than 15% above close to the price, 85% to 115% of the price below the price, more than 15% below

Model familyDyaco InternationalPrice TWD 20.35Pop Mart International Group LtdPrice HK$149
DCF Modelsn/a+76.8%above the priceHK$264
Earnings-Basedn/a+121.0%above the priceHK$330
Dividend Discountn/a−90.6%below the priceHK$14.06
Multiplesn/a−20.4%below the priceHK$119
Asset-Based−16.8%below the priceTWD 16.94−92.4%below the priceHK$11.31
Growth DCFn/a+14.4%close to the priceHK$171
Economic Profitn/a−13.2%close to the priceHK$130
Growth Earningsn/a+193.4%above the priceHK$438
Minimum−16.8%below the priceTWD 16.94−92.4%below the priceHK$11.31
Maximum−16.8%below the priceTWD 16.94+193.4%above the priceHK$438
Median−16.8%below the priceTWD 16.94+0.6%close to the priceHK$150
Geometric mean−16.8%below the priceTWD 16.94−29.0%below the priceHK$106

Minimum, maximum, median and geometric mean refer to the family values in this table. Geometric because deviations are ratios: half the price and twice the price average to 100%, not 125%.

Dyaco International: 1 of 1 models see the stock below the current price.

Pop Mart International Group Ltd: 12 of 26 models see the stock below the current price.

Scenario ranges

From our cautious bear scenario to the optimistic bull scenario. The white tick is the current price (value above it), the green tick the fair value (value below it): if the price sits left of the fair value, there is room to rise.

Dyaco International
Price TWD 20.35
Fair Value TWD 13.18
Bear TWD 9.83Bull TWD 19.67
Pop Mart International Group Ltd
Price HK$149
Fair Value HK$207
Bear HK$116Bull HK$352

Compare two other stocks

Tap a field and type again, ticker or company name.

Free, no sign-up

Ranked within their sector

Where each stock sits within its sector peer group. Band = middle 50% of peers, tick = median, dot = this stock.

Dyaco International · Consumer Discretionary

Quality score32 · bottom 25%
Fair value upside−35.2% · below median

Pop Mart International Group Ltd · Consumer Discretionary

Quality score88 · Top 25%
Fair value upside+38.7% · above median

Bottom line

As of Oct 5, 2026, Fair Value Calculator sees Pop Mart International Group Ltd as the more attractively valued of the two: Dyaco International trades at TWD 20.35 versus a fair value of TWD 13.18 (−35.2%), while Pop Mart International Group Ltd trades at HK$149 versus HK$207 (+38.7%).

Pop Mart International Group Ltd has the higher quality score (88/100).

Open Pop Mart International Group Ltd live analysis →
Dyaco International · Pop Mart International Group Ltd

More comparisons

Popular match-ups from the same sectors, all with fair value and quality score.

Related to Dyaco International

Amazon.com vs Alibaba Group HoldingAmazon.com vs Toyota Motor CorporationAmazon.com vs Sony GroupAmazon.com vs Booking Holdings

Related to Pop Mart International Group Ltd

Alibaba Group Holding vs TeslaToyota Motor Corporation vs TeslaSony Group vs TeslaBooking Holdings vs Tesla
Free · Top-25 report

See the undervalued quality stocks every month

Just your email for the monthly Top-25 report of the most undervalued quality stocks, with fair value, quality and price target. Plus 14 days of Pro to try, no card.

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click. Not financial advice.

A model-based valuation snapshot from 26 models. Values change with price and fundamentals; the date shown above applies.