EN DE

Nankang Rubber Tire Corp (2101) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 24.1B TWD

NR Nankang Rubber Tire Corp 2101 · TW
Price35.50 TWD
Fair Value14.69 TWD
Upside-58.6%
Quality37/100
Watch Nankang Rubber Tire Corp for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 19.0% net margin
Moderate debt · generates free cash flow
2.06% dividend yield
Mixed vs. peers (6/14)
Wide moat 68/100
Evidence: High Range 13.07 TWD – 17.91 TWD Share as image

Fair value as of: Jul 21, 2026

From 22 valuation models · updated 20 days ago

Share price +5.3% over the past month.

Below-average quality, and screening another 59% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (17.91 TWD). The favourable scenario is already priced in.
  • Weak quality (37/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

60.72 TWD 1.77 TWD Fair Value 14.69 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 1.77 TWD – 60.72 TWD · fair‑value band 13.07 TWD – 17.91 TWD · the 35.50 TWD price screens above the 14.69 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Nankang Rubber Tire Corp (2101) currently trades at 35.50 TWD, while our model-based Fair Value estimate is 14.69 TWD, implying the stock looks roughly 58.6% overvalued today. The Quality Score stands at 37/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Nankang Rubber Tire Corp generated revenue of 11.8B TWD at a net margin of 19.0%. Revenue grew 162.2% year over year. It earns a return on equity of 16.9%. Net debt stands at 17.9B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 13.07 TWD (bear case) to 17.91 TWD (bull case); at 35.50 TWD, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 20% below its 52-week high and 20% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -59%, 2101 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 7.58 TWD 14.79 TWD 27.12 TWD 80
Residual Income 14.07 TWD 14.69 TWD 15.24 TWD 76
Rev-Margin DCF 3.15 TWD 8.18 TWD 74
All 22 models by family
DCF Models
FCF DCF 6.70 TWD 14.12 TWD 27.88 TWD 38
Owner Earnings 1.63 TWD 7.06 TWD 17.13 TWD 31
5Y Revenue Exit 2.70 TWD 7.78 TWD 39
5Y EBITDA Exit 3.09 TWD 9.46 TWD 17.91 TWD 41
5Y P/E Exit 4.82 TWD 12.45 TWD 21.59 TWD 38
10Y Revenue Exit 1.80 TWD 4.69 TWD 7.61 TWD 36
10Y EBITDA Exit 4.36 TWD 8.87 TWD 13.56 TWD 37
10Y P/E Exit 5.41 TWD 10.72 TWD 15.73 TWD 35
Earnings-Based
Graham-Dodd 7.64 TWD 9.34 TWD 10.50 TWD 54
Dividend Discount
Gordon GGM 5.31 TWD 5.81 TWD 6.58 TWD 70
DDM Multi-Stage 5.31 TWD 6.66 TWD 8.56 TWD 61
Multiples
P/E Multiple 18.54 TWD 24.71 TWD 30.89 TWD 63
P/S Multiple 10.53 TWD 14.04 TWD 17.55 TWD 58
P/B Multiple 14.32 TWD 19.10 TWD 23.87 TWD 55
EV/EBIT 2.24 TWD 5.85 TWD 53
EV/EBITDA 3.04 TWD 8.12 TWD 13.21 TWD 54
EV/Revenue 1.36 TWD 43
Asset-Based
NCAV (Graham) 8.79 TWD 11.77 TWD 17.57 TWD 50
Growth DCF
Growth DCF 7.58 TWD 14.79 TWD 27.12 TWD 80
Rev-Margin DCF 3.15 TWD 8.18 TWD 74
Economic Profit
Residual Income 14.07 TWD 14.69 TWD 15.24 TWD 76
Growth Earnings
Growth-Adj P/E 13.07 TWD 18.67 TWD 24.27 TWD 68

Widest divergence: Growth Earnings (18.67 TWD) versus Growth DCF (3.15 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 11.8B TWD
Revenue growth (YoY) +162%
Net margin 19.0%
Return on equity 16.9%
Free cash flow 1.4B TWD FY2025
P/E ratio 33.0
More key figures
Operating margin 30.4%
EPS (TTM) 1.01 TWD
Dividend yield 2.1%
EPS growth (YoY) +442%
Net debt 17.9B TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 37/100

Of which business quality 35 · Market factors (momentum, volatility) 51

Profitability 23
Margins and returns on capital today
Quality Growth 0
Are margins and returns improving?
Cashflow 80
Earnings quality: real cash, not paper profit
Fin. Strength 17
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 36
Distance to the 52-week high (market factor)
Net Issuance 26
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Nankang Rubber Tire Corp.,Ltd., together with its subsidiaries, manufactures and sells tires and various rubber supplies in Taiwan, China, America, Europe, Asia, and internationally. The company operates through four segments: Tire-Taiwan; Tire-China; Construction Department; and Other.

Full company description

Nankang Rubber Tire Corp.,Ltd., together with its subsidiaries, manufactures and sells tires and various rubber supplies in Taiwan, China, America, Europe, Asia, and internationally. The company operates through four segments: Tire-Taiwan; Tire-China; Construction Department; and Other. It offers motorsport, passenger, SUV and 4X4, winter, all season, light truck, bus and trailer, and motorcycle tires under the Nankang brand name. The company is also involved in asset management; reinvestment of other businesses; information collection and other tire transactions. It exports its products. The company was incorporated in 1959 and is based in Taipei, Taiwan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nankang Rubber Tire Corp reported revenue of 8.4B TWD in FY2025 versus 8.1B TWD in FY2021, a compound +1.1%/yr. Reported net income was 810M TWD in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
8.4B TWD
Latest YoY
−44.6%
Avg. growth/yr (3Y)
+4.4%
Avg. growth/yr (5Y)
−2.8%
Avg. growth/yr (25Y)
+3.1%
Revenue +1.1%/yr
FY21 8.1B TWD
FY22 7.4B TWD
FY23 7.9B TWD
FY24 15.2B TWD
FY25 8.4B TWD
Net income
FY21 −243M TWD
FY22 −1.0B TWD
FY23 134M TWD
FY24 2.9B TWD
FY25 810M TWD

2101 screens 59% overvalued. Compare with Hyundai Mobis Co →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Nankang Rubber Tire Corp Fair Value". https://www.fairvalue-calculator.com/stock/2101

Peer Group

Auto Parts · 642 stocks

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.

Quality Score 37 · Bottom 25%
Fair Value upside −59% · Bottom 25%
Return on equity (TTM) 17% · Top 25%
Return on assets 3% · Below median
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 30% · Top 25%
Revenue growth 162% · Top 25%
Dividend yield (TTM) 2.1% · Above median
Debt / equity 1.09× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 33.2× · Pricier than median
P/B 1.91× · Pricier than median
P/S (TTM) 2.05× · Pricier than median
P/FCF 0.5× · Cheaper than median
EV/EBITDA 12.1× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 17
FUTURE 100 · sector 23
PAST 67 · sector 26
HEALTH 45 · sector 95
DIVIDEND 41 · sector 30

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Nankang Rubber Tire Corp with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Nankang Rubber Tire Corp (2101) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 14.69 TWD versus a price of 35.50 TWD, about −59% (overvalued).
What is the fair value of 2101?
Our model-based fair value for Nankang Rubber Tire Corp is 14.69 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 35.50 TWD.
What is the quality score of 2101?
Nankang Rubber Tire Corp has a Quality Score of 37/100. 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 revenue of Nankang Rubber Tire Corp (2101)?
Nankang Rubber Tire Corp reported trailing-twelve-month revenue of about 11.8B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 2101?
The net profit margin of Nankang Rubber Tire Corp is about 19.0%, meaning it keeps roughly 19.0% of revenue as net income. Based on the latest reported figures.
Does Nankang Rubber Tire Corp pay a dividend?
Nankang Rubber Tire Corp currently shows a dividend yield of about 2.12% relative to its recent price (as of Jul 21, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Nankang Rubber Tire Corp and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.