Dyaco International Inc (1598) fair value: what the stock is really worth
As of Oct 5, 2026: fair value of Dyaco International Inc TWD 13.18, price TWD 20.35, upside -35.2%, quality 32 out of 100. 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, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range 18.70 TWD – 85.59 TWD · fair‑value band 9.83 TWD – 19.67 TWD · the 20.35 TWD price screens above the 13.18 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 2, 2026.
Follow Dyaco International in your weekly email
Every Wednesday you see whether Dyaco International 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.
Dyaco International Inc. engages in the research, development, design, manufacture, and sale of fitness and physical therapy equipment worldwide. It offers fitness equipment for the commercial, medical, rehab, and home use. The company sells its products under the Cikada, Spirit, Xterra, SOLE Fitness, Johnny G, Dyaco Medical, and UFC brands.
Show more
Dyaco International Inc. engages in the research, development, design, manufacture, and sale of fitness and physical therapy equipment worldwide. It offers fitness equipment for the commercial, medical, rehab, and home use. The company sells its products under the Cikada, Spirit, Xterra, SOLE Fitness, Johnny G, Dyaco Medical, and UFC brands. Dyaco International Inc. was founded in 1990 and is headquartered in Taipei, Taiwan.
Stock analysis
Dyaco International Inc (1598) currently trades at 20.35 TWD, while our model-based Fair Value estimate is 13.18 TWD, 35.2% below the price, so the stock looks overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 1 models at a data quality of 91/100, which puts the evidence level at low.
Scenario range: 9.83 TWD (bear) to 19.67 TWD (bull), the price of 20.35 TWD sits above 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.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Dyaco International Inc reported revenue of 6.1B TWD in FY2025 versus 11.7B TWD in FY2021, a compound −15.0%/yr. Reported net income was −561M TWD in FY2025.
Key figures
Market cap 3.3B TWD (≈ $105M) · P/S ratio 0.57 · EPS (TTM) −1.12 TWD · Dividend yield 2.5% · Net margin −9.2% · Return on equity −5.3% · Return on assets (EBIT) 0.4% · Operating margin −10.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (low confidence).
What moves the price
The share trades about 16% below its 52-week high and 9% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 39% fair-value upside, at −35%, 1598 screens richer than that median.
Fair Value models
Bear 9.83 TWDFair Value 13.18 TWDBull 19.67 TWD
Price 20.35 TWD · Upside -35.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.0/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−15.2%
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.
−4.9%
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.
−14.1%
Start year 2020 (pandemic). Over 10 years: +3.3% a year
Revenue growth 16 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.
+5.9%
’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.
13.1% (2020) → −6.8% (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
Compare Dyaco International Inc 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.Leisure · 176 stocks
Beats the industry median on 1/9 measures
Overall it trails its industry peers.
Valuation
Quality Score32 · Bottom 25%
Fair Value upside−35.2% · Below median
Profitability
Return on assets−1.9% · Bottom 25%
Net margin (TTM)−3.2% · Bottom 25%
Operating margin (TTM)−10.0% · Bottom 25%
Growth and dividend
Revenue growth−1.6% · Below median
Dividend yield (TTM)2.5% · Below median
Balance sheet
Debt / equity0.43× · Highest 25%
Valuation Multiplesvs Leisure median · lower = cheaper
P/S (TTM)0.02× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 37
FUTURE (revenue growth)0· sector 29
PAST (return on equity)0· sector 24
HEALTH (low debt)79· sector 94
DIVIDEND (yield)49· sector 57
VALUE 0: the price sits above our fair-value range.
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). "Dyaco International Inc Fair Value". https://www.fairvalue-calculator.com/stock/1598
Frequently asked questions
Is Dyaco International Inc (1598) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of 13.18 TWD versus a price of 20.35 TWD, about −35% upside (overvalued).
What is the fair value of 1598?
Our model-based fair value for Dyaco International Inc is 13.18 TWD (as of Oct 2, 2026), built from audited fundamentals. The current price: 20.35 TWD.
What is the quality score of 1598?
Dyaco International Inc 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 Dyaco International Inc (1598)?
Our model-based price target is the fair value of 13.18 TWD (as of Oct 2, 2026) from 1 valuation models. Cautious scenario 9.83 TWD, optimistic scenario 19.67 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Dyaco International Inc stock forecast for 2026?
Our models put fair value at 13.18 TWD, about −35% upside versus a price of 20.35 TWD (overvalued). Cautious scenario 9.83 TWD, optimistic scenario 19.67 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Dyaco International Inc (1598)?
Dyaco International Inc reported trailing-twelve-month revenue of about 5.9B TWD (latest available figure, as of Oct 2, 2026).
Does Dyaco International Inc pay a dividend?
Dyaco International Inc currently shows a dividend yield of about 2.46% relative to its recent price (as of Oct 2, 2026).
What is the intrinsic value of Dyaco International Inc (1598)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dyaco International Inc it is 13.18 TWD per share (as of Oct 2, 2026), against a price of 20.35 TWD. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Dyaco International Inc stock overvalued or undervalued in 2026?
As of Oct 2, 2026, 1598 trades above its calculated fair value: price 20.35 TWD, fair value 13.18 TWD, a gap of about −35% (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 1598?
No. The price is what the market pays today (20.35 TWD); the fair value is what the company's own numbers justify (13.18 TWD). For Dyaco International Inc the two are 7.17 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Dyaco International Inc worth?
The market values Dyaco International Inc at about 3.3B TWD (market capitalisation, as of Oct 2, 2026). Per share that is 20.35 TWD; our models calculate a fair value of 13.18 TWD per share.
What do the bullish and bearish scenarios say about 1598?
Our models span a range for Dyaco International Inc: cautious scenario 9.83 TWD, base 13.18 TWD, optimistic 19.67 TWD per share (as of Oct 2, 2026, price 20.35 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Dyaco International Inc (1598)?
Balance-sheet figures for Dyaco International Inc (as of Oct 2, 2026): return on equity −5.3%, debt of 0.43 per unit of equity. They feed the Quality Score of 32/100, which measures business quality independently of the share price.
How far is 1598 from its 52-week high?
Dyaco International Inc trades at 20.35 TWD, about 16% below its 52-week high of 24.35 TWD and 9% above the low of 18.70 TWD (as of Oct 5, 2026). Distance from the high says nothing about value: that is what the fair value of 13.18 TWD is for.
Which stocks are comparable to Dyaco International Inc?
From the same area (Consumer Cyclical) we also value Pop Mart International Group, ANTA Sports Products Limited, Amer Sports, Inc, Hasbro, Inc, 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 Dyaco International Inc stock attractive at the current price?
The data as of Oct 2, 2026: price 20.35 TWD, calculated fair value 13.18 TWD (−35%), Quality Score 32/100, from 1 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 1598 calculated?
We run Dyaco International Inc through 1 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 13.18 TWD, 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 15.0 % above its aggregate fair value. Dyaco International Inc 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 Dyaco International Inc (1598)?
The closing price on Oct 5, 2026 was 20.35 TWD. Our model-based fair value is 13.18 TWD, about −35% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dyaco International Inc right now?
The price sits above even our optimistic bull case (19.67 TWD). The favourable scenario is already priced in. Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (9.83 TWD to 19.67 TWD) leaves room in how you read the outcome.
Key figures of Dyaco International Inc
How large is the market capitalisation of Dyaco International Inc (1598)?
The market capitalisation of Dyaco International Inc is 3.3B TWD (≈ $105M). 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 Dyaco International Inc (1598)?
The price-to-sales ratio of Dyaco International Inc is 0.57 (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 Dyaco International Inc (1598)?
Earnings per share at Dyaco International Inc are −1.12 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dyaco International Inc (1598)?
The dividend yield of Dyaco International Inc is 2.5%. 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 Dyaco International Inc (1598)?
The net margin of Dyaco International Inc is −9.2% (fiscal year 2025). 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 Dyaco International Inc (1598)?
The return on equity (ROE) of Dyaco International Inc is −5.3% (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 Dyaco International Inc (1598)?
On an EBIT basis the return on assets of Dyaco International Inc is 0.4% (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 Dyaco International Inc (1598)?
The operating margin of Dyaco International Inc is −10.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dyaco International Inc (1598)?
Revenue at Dyaco International Inc is growing −1.6% versus a year earlier (3y avg −4.9%). 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 Dyaco International Inc (1598)?
Earnings per share at Dyaco International Inc are growing +141% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Dyaco International Inc (1598) generate?
The free cash flow of Dyaco International Inc is −714M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Dyaco International Inc (1598) carry?
The net debt of Dyaco International Inc is 3.7B TWD (fiscal year 2025). 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 Dyaco International Inc in the live analysis
One click puts Dyaco International Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
