EN DE

Young Shine Electric Co (2249) Fair Value & Analysis

Consumer Cyclical · TW · Market cap 2.7B TWD

YS Young Shine Electric Co 2249 · TWO
Price99.00 TWD
Fair Value80.80 TWD
Upside-18.4%
Quality52/100
Watch Young Shine Electric Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 10.6% net margin
Low debt · generates free cash flow
2.94% dividend yield
Ranks above peers (9/14)
Wide moat 66/100
Evidence: High Range 54.59 TWD – 111.93 TWD Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Share price −15.7% over the past month.

A solid business, but screening 18% overvalued on our models.

What matters now

  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (54.59 TWD to 111.93 TWD) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

139.00 TWD 28.37 TWD Fair Value 80.80 TWD Feb 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 28.37 TWD – 139.00 TWD · fair‑value band 54.59 TWD – 111.93 TWD · the 99.00 TWD price screens above the 80.80 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

Young Shine Electric Co (2249) currently trades at 99.00 TWD, while our model-based Fair Value estimate is 80.80 TWD, implying the stock looks roughly 18.4% overvalued today. The Quality Score stands at 52/100 (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, Young Shine Electric Co generated revenue of 2.5B TWD at a net margin of 10.6%. Revenue declined 20.6% year over year. It earns a return on equity of 20.0%. The balance sheet holds a net cash position of 596M TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 54.59 TWD (bear case) to 111.93 TWD (bull case); at 99.00 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 30% below its 52-week high and 33% 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 -18%, 2249 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 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. Evidence
Highest evidence
Growth DCF 83.11 TWD 105.28 TWD 137.80 TWD 80
Residual Income 71.23 TWD 94.74 TWD 370.99 TWD 76
Rev-Margin DCF 115.23 TWD 171.58 TWD 234.73 TWD 74
All 24 models by family
DCF Models
FCF DCF 81.01 TWD 104.29 TWD 140.50 TWD 38
Owner Earnings 133.52 TWD 175.55 TWD 240.94 TWD 31
5Y Revenue Exit 115.23 TWD 170.90 TWD 244.91 TWD 39
5Y EBITDA Exit 132.98 TWD 201.55 TWD 283.96 TWD 41
5Y P/E Exit 136.15 TWD 207.03 TWD 283.03 TWD 38
10Y Revenue Exit 97.66 TWD 143.72 TWD 198.81 TWD 36
10Y EBITDA Exit 111.84 TWD 163.66 TWD 225.11 TWD 37
10Y P/E Exit 113.76 TWD 167.22 TWD 224.48 TWD 35
Earnings-Based
Graham-Dodd 77.09 TWD 147.44 TWD 183.82 TWD 54
EPV 124.32 TWD 141.44 TWD 156.22 TWD 59
Dividend Discount
Gordon GGM 28.68 TWD 38.89 TWD 48.95 TWD 70
DDM Multi-Stage 28.68 TWD 39.22 TWD 51.16 TWD 61
Multiples
P/E Multiple 178.56 TWD 238.09 TWD 297.61 TWD 63
P/S Multiple 144.55 TWD 192.74 TWD 240.92 TWD 58
P/B Multiple 144.55 TWD 192.74 TWD 240.92 TWD 55
EV/EBIT 216.21 TWD 282.99 TWD 349.78 TWD 53
EV/EBITDA 188.48 TWD 246.02 TWD 303.56 TWD 54
EV/Revenue 145.89 TWD 201.62 TWD 257.36 TWD 43
Asset-Based
NCAV (Graham) 27.32 TWD 36.61 TWD 54.64 TWD 50
Growth DCF
Growth DCF 83.11 TWD 105.28 TWD 137.80 TWD 80
Rev-Margin DCF 115.23 TWD 171.58 TWD 234.73 TWD 74
Economic Profit
Residual Income 71.23 TWD 94.74 TWD 370.99 TWD 76
ROIC Compounder 126.78 TWD 147.42 TWD 167.44 TWD 72
Growth Earnings
Growth-Adj P/E 127.98 TWD 182.82 TWD 237.67 TWD 68

Widest divergence: Multiples (201.62 TWD) versus Asset-Based (36.61 TWD). Highest evidence: Growth DCF (80).

Notify me when 2249 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 2.5B TWD
Revenue growth (YoY) -20.6%
Net margin 10.6%
Return on equity 20.0%
Free cash flow 170M TWD FY2025
P/E ratio 10.0
More key figures
Operating margin 16.1%
EPS (TTM) 11.30 TWD
Dividend yield 2.6%
EPS growth (YoY) -22.3%
Net cash 596M TWD FY2024

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

Quality Score breakdown

Overall quality 52/100

Of which business quality 54 · Market factors (momentum, volatility) 51

Profitability 71
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 93
Balance sheet, leverage, solvency risk
Investment 34
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 48
Distance to the 52-week high (market factor)
Net Issuance 16
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

Young Shine Electric Co., Ltd. manufactures and sells automotive air conditioning compressors, heat exchangers, clutches, and automotive water tanks in Taiwan. The company offers compressors, heat exchangers, and parts, as well as radiators and condensers. Young Shine Electric Co., Ltd. was founded in 1997 and is based in Kaohsiung, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Young Shine Electric Co reported revenue of 2.6B TWD in FY2025 versus 2.5B TWD in FY2021, a compound +0.9%/yr. Reported net income was 290M TWD in FY2025, compounding +36.9%/yr from FY2021.

Growth Quality 75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.6B TWD
Latest YoY
−9.8%
Avg. growth/yr (3Y) 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.
+5.7%
Avg. growth/yr (5Y) 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.
+8.1%
Avg. growth/yr (9Y) 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.
+5.3%
Revenue +0.9%/yr
FY21 2.5B TWD
FY22 2.2B TWD
FY23 2.1B TWD
FY24 2.9B TWD
FY25 2.6B TWD
Net income +36.9%/yr
FY21 82.4M TWD
FY22 135M TWD
FY23 197M TWD
FY24 341M TWD
FY25 290M TWD

2249 screens 18% 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). "Young Shine Electric Co Fair Value". https://www.fairvalue-calculator.com/stock/2249

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 52 · Below median
Fair Value upside −18% · Below median
Return on equity (TTM) 20% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 16% · Top 25%
Revenue growth -21% · Bottom 25%
Dividend yield (TTM) 2.9% · Above median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 9.3× · Cheaper than 75% of peers
P/B 1.93× · Pricier than median
P/S (TTM) 1.10× · Pricier than median
P/FCF 0.5× · Cheaper than median
EV/EBITDA 5.7× · Cheaper 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 9 · sector 16
FUTURE 0 · sector 23
PAST 80 · sector 26
HEALTH 100 · sector 95
DIVIDEND 59 · 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 Young Shine Electric 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 Young Shine Electric Co (2249) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 80.80 TWD versus a price of 99.00 TWD, about −18% (overvalued).
What is the fair value of 2249?
Our model-based fair value for Young Shine Electric Co is 80.80 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 99.00 TWD.
What is the quality score of 2249?
Young Shine Electric Co has a Quality Score of 52/100. 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 Young Shine Electric Co (2249)?
Young Shine Electric Co reported trailing-twelve-month revenue of about 2.5B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 2249?
The net profit margin of Young Shine Electric Co is about 10.6%, meaning it keeps roughly 10.6% of revenue as net income. Based on the latest reported figures.
Does Young Shine Electric Co pay a dividend?
Young Shine Electric Co currently shows a dividend yield of about 2.55% 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 Young Shine Electric 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.