EN DE

Kenda Rubber Industrial Co (2106) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 17.3B TWD

KR Kenda Rubber Industrial Co 2106 · TW
Price18.05 TWD
Fair Value15.92 TWD
Upside-11.8%
Quality50/100
Watch Kenda Rubber Industrial Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.5% net margin
Moderate debt · generates free cash flow
3.59% dividend yield
Trails peers (5/14)
Narrow moat 27/100
Evidence: High Range 9.54 TWD – 20.28 TWD Share as image

Fair value as of: Jul 21, 2026

From 23 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from 7.96 TWD to 15.92 TWD (+100.0%) since Jul 7, 2026. Share price +2.0% over the past month.

A solid business, but screening 12% overvalued on our models.

What matters now

  • A fairly wide model range (9.54 TWD to 20.28 TWD) leaves room in how you read the outcome.
  • Our model range runs from 9.54 TWD (bear) to 20.28 TWD (bull), base 15.92 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 50/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

44.92 TWD 16.65 TWD Fair Value 15.92 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 16.65 TWD – 44.92 TWD · fair‑value band 9.54 TWD – 20.28 TWD · the 18.05 TWD price screens above the 15.92 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

Kenda Rubber Industrial Co (2106) currently trades at 18.05 TWD, while our model-based Fair Value estimate is 15.92 TWD, implying the stock looks roughly 11.8% overvalued today. The Quality Score stands at 50/100 (solid 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, Kenda Rubber Industrial Co generated revenue of 33.9B TWD at a net margin of 0.5%. Revenue declined 1.2% year over year. It earns a return on equity of 0.8%. Net debt stands at 10.4B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 9.54 TWD (bear case) to 20.28 TWD (bull case); at 18.05 TWD, the current price sits within 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 22% below its 52-week high and 10% 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 -12%, 2106 screens cheaper 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 8.04 TWD 13.33 TWD 20.50 TWD 80
Residual Income 13.93 TWD 13.02 TWD 9.19 TWD 76
Rev-Margin DCF 2.52 TWD 5.61 TWD 8.97 TWD 74
All 23 models by family
DCF Models
FCF DCF 7.64 TWD 13.28 TWD 21.26 TWD 38
Owner Earnings 3.83 TWD 7.84 TWD 13.51 TWD 31
5Y Revenue Exit 2.52 TWD 5.39 TWD 8.80 TWD 39
5Y EBITDA Exit 11.74 TWD 21.68 TWD 32.74 TWD 41
5Y P/E Exit 0.4900 TWD 1.80 TWD 3.02 TWD 38
10Y Revenue Exit 4.17 TWD 7.08 TWD 10.45 TWD 36
10Y EBITDA Exit 10.08 TWD 18.05 TWD 27.79 TWD 37
10Y P/E Exit 3.06 TWD 4.66 TWD 6.27 TWD 35
Earnings-Based
Graham-Dodd 0.8900 TWD 2.00 TWD 2.56 TWD 54
PEG = 1.0 0.3300 TWD 0.4700 TWD 0.6100 TWD 46
Dividend Discount
Gordon GGM 10.10 TWD 16.39 TWD 23.56 TWD 70
DDM Multi-Stage 10.10 TWD 14.73 TWD 19.91 TWD 61
Multiples
P/E Multiple 2.17 TWD 2.89 TWD 3.61 TWD 63
P/S Multiple 1.67 TWD 2.23 TWD 2.79 TWD 58
P/B Multiple 1.67 TWD 2.23 TWD 2.79 TWD 55
EV/EBIT 2.56 TWD 5.25 TWD 7.95 TWD 53
EV/EBITDA 16.95 TWD 24.43 TWD 31.92 TWD 54
EV/Revenue 2.26 TWD 4.60 TWD 43
Asset-Based
NCAV (Graham) 10.24 TWD 13.72 TWD 20.48 TWD 50
Growth DCF
Growth DCF 8.04 TWD 13.33 TWD 20.50 TWD 80
Rev-Margin DCF 2.52 TWD 5.61 TWD 8.97 TWD 74
Economic Profit
Residual Income 13.93 TWD 13.02 TWD 9.19 TWD 76
Growth Earnings
Growth-Adj P/E 1.61 TWD 2.31 TWD 3.00 TWD 68

Widest divergence: Dividend Discount (14.73 TWD) versus Earnings-Based (0.4700 TWD). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 33.9B TWD
Revenue growth (YoY) -1.2%
Net margin 0.5%
Return on equity 0.8%
Free cash flow 1.2B TWD FY2025
P/E ratio 138.8
More key figures
Operating margin 2.9%
EPS (TTM) 0.1300 TWD
Dividend yield 3.6%
EPS growth (YoY) +71.4%
Net debt 10.4B TWD FY2025

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

Quality Score breakdown

Overall quality 50/100

Of which business quality 49 · Market factors (momentum, volatility) 45

Profitability 26
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 45
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 18
Distance to the 52-week high (market factor)
Net Issuance 75
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

Kenda Rubber Industrial Co. Ltd. designs, manufactures, and trades in tires in China, the United States, Taiwan, and Vietnam. The company provides automotive, bicycle, powersports, wheelchair, and turf/trailer/specialty. It offers inner tubes and tires for bicycles, scooters, industrial trucks, and cars, as well as various products of carbon fiber.

Full company description

Kenda Rubber Industrial Co. Ltd. designs, manufactures, and trades in tires in China, the United States, Taiwan, and Vietnam. The company provides automotive, bicycle, powersports, wheelchair, and turf/trailer/specialty. It offers inner tubes and tires for bicycles, scooters, industrial trucks, and cars, as well as various products of carbon fiber. In addition, the company engages in trading activities and manufacturing and selling of wheels. The company was incorporated in 1962 and is based in Yuanlin, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kenda Rubber Industrial Co reported revenue of 34.0B TWD in FY2025 versus 34.9B TWD in FY2021, a compound −0.7%/yr. Reported net income was 125M TWD in FY2025, compounding −39.2%/yr from FY2021.

Growth Quality 51/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
34.0B TWD
Latest YoY
−0.7%
Avg. growth/yr (3Y)
−4.2%
Avg. growth/yr (5Y)
+2.3%
Avg. growth/yr (25Y)
+7.3%
Revenue −0.7%/yr
FY21 34.9B TWD
FY22 38.6B TWD
FY23 34.4B TWD
FY24 34.2B TWD
FY25 34.0B TWD
Net income −39.2%/yr
FY21 918M TWD
FY22 338M TWD
FY23 881M TWD
FY24 1.2B TWD
FY25 125M TWD

2106 screens 12% 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). "Kenda Rubber Industrial Co Fair Value". https://www.fairvalue-calculator.com/stock/2106

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 50 · Below median
Fair Value upside −12% · Above median
Return on equity (TTM) 1% · Bottom 25%
Return on assets 1% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 3% · Below median
Revenue growth -1% · Below median
Dividend yield (TTM) 3.6% · Top 25%
Debt / equity 0.75× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 139.2× · Pricier than 75% of peers
P/B 0.88× · Cheaper than median
P/S (TTM) 0.51× · Cheaper than median
P/FCF 0.5× · Cheaper than median
EV/EBITDA 9.9× · 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 18 · sector 17
FUTURE 0 · sector 23
PAST 3 · sector 26
HEALTH 63 · sector 95
DIVIDEND 72 · sector 30

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 Kenda Rubber Industrial Co 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 Kenda Rubber Industrial Co (2106) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 15.92 TWD versus a price of 18.05 TWD, about −12% (overvalued).
What is the fair value of 2106?
Our model-based fair value for Kenda Rubber Industrial Co is 15.92 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 18.05 TWD.
What is the quality score of 2106?
Kenda Rubber Industrial Co has a Quality Score of 50/100. 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 Kenda Rubber Industrial Co (2106)?
Kenda Rubber Industrial Co reported trailing-twelve-month revenue of about 33.9B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 2106?
The net profit margin of Kenda Rubber Industrial Co is about 0.5%, meaning it keeps roughly 0.5% of revenue as net income. Based on the latest reported figures.
Does Kenda Rubber Industrial Co pay a dividend?
Kenda Rubber Industrial Co currently shows a dividend yield of about 3.59% 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 Kenda Rubber Industrial Co 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.