EN DE

Hi-Yes International Co (2348) Fair Value & Analysis

Real Estate · TW · Market cap 12.0B TWD

HY Hi-Yes International Co 2348 · TW
Price71.10 TWD
Fair Value104.70 TWD
Upside+47.3%
Quality19/100
Watch Hi-Yes International Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 10.9% net margin
High debt · negative free cash flow
6.89% dividend yield
Trails peers (5/13)
Moderate moat 46/100
Evidence: Medium Range 78.53 TWD – 130.89 TWD Share as image

Fair value as of: Jul 23, 2026

From 7 valuation models · updated 18 days ago

Share price −6.3% over the past month.

Below-average quality, screening 47% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (19/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (78.53 TWD). The market is more pessimistic than our downside scenario.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

285.33 TWD 36.44 TWD Fair Value 104.70 TWD Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 23, 2026.

How to read this chart

60‑month range 36.44 TWD – 285.33 TWD · fair‑value band 78.53 TWD – 130.89 TWD · the 71.10 TWD price screens below the 104.70 TWD fair value. Dashed = 300-day average. As of Jul 23, 2026.

Full chart & analysis →

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

Analysis

Hi-Yes International Co (2348) currently trades at 71.10 TWD, while our model-based Fair Value estimate is 104.70 TWD, implying the stock looks roughly 47.3% undervalued today. The Quality Score stands at 19/100 (below-average quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Hi-Yes International Co generated revenue of 6.9B TWD at a net margin of 10.9%. Revenue declined 23.9% year over year. It earns a return on equity of 7.6%. Net debt stands at 26.1B TWD. Fundamentals as of Jul 23, 2026

Our scenario range runs from 78.53 TWD (bear case) to 130.89 TWD (bull case); at 71.10 TWD, the current price sits below 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 34% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -2% fair-value upside, at 47%, 2348 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
Residual Income 52.29 TWD 64.55 TWD 151.73 TWD 76
P/S Multiple 91.31 TWD 121.75 TWD 152.19 TWD 58
P/B Multiple 82.46 TWD 109.94 TWD 137.43 TWD 55
All 7 models by family
Multiples
P/S Multiple 91.31 TWD 121.75 TWD 152.19 TWD 58
P/B Multiple 82.46 TWD 109.94 TWD 137.43 TWD 55
EV/EBIT 104.82 TWD 170.08 TWD 235.33 TWD 53
EV/EBITDA 61.77 TWD 112.68 TWD 163.58 TWD 54
EV/Revenue 17.03 TWD 63.30 TWD 109.57 TWD 43
Asset-Based
NCAV (Graham) 27.49 TWD 36.83 TWD 54.97 TWD 50
Economic Profit
Residual Income 52.29 TWD 64.55 TWD 151.73 TWD 76

Widest divergence: Multiples (112.68 TWD) versus Asset-Based (36.83 TWD). Highest evidence: Residual Income (76).

Notify me when 2348 reaches fair value

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

Key figures & financial health

Revenue (TTM) 6.9B TWD
Revenue growth (YoY) -23.9%
Net margin 10.9%
Return on equity 7.6%
Free cash flow −1.1B TWD FY2025
P/E ratio 11.6
More key figures
Operating margin 16.5%
EPS (TTM) 6.84 TWD
Dividend yield 6.9%
EPS growth (YoY) -93.2%
Net debt 26.1B TWD FY2025

Figures from reported company fundamentals · as of Jul 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 19/100

Of which business quality 20 · Market factors (momentum, volatility) 39

Profitability 31
Margins and returns on capital today
Quality Growth 19
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 27
Balance sheet, leverage, solvency risk
Investment 45
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 0
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

Hi-Yes International Co., Ltd. engages in the real estate agency and brokerage businesses in Taiwan. The company offers pre-sale houses, new existing houses, surplus houses, general offices, and land and parking spaces. It also provides product planning and advice, product integrated marketing, and transaction intermediary transfer services.

Full company description

Hi-Yes International Co., Ltd. engages in the real estate agency and brokerage businesses in Taiwan. The company offers pre-sale houses, new existing houses, surplus houses, general offices, and land and parking spaces. It also provides product planning and advice, product integrated marketing, and transaction intermediary transfer services. In addition, the company engages in engineering construction, architectural design and interior decoration, building materials, water and electricity configuration, financial integration, appraisal and writing services, and interior decoration businesses. The company was formerly known as Veutron Corp and changed its name to Hi-Yes International Co., Ltd. in April 2013. Hi-Yes International Co., Ltd. is headquartered in Taipei, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hi-Yes International Co reported revenue of 7.4B TWD in FY2025 versus 6.4B TWD in FY2021, a compound +3.7%/yr. Reported net income was 1.1B TWD in FY2025, compounding −10.0%/yr from FY2021.

Growth Quality 57/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
7.4B TWD
Latest YoY
−27.6%
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.
+13.0%
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.
+14.4%
Avg. growth/yr (25Y) 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.
−0.9%
Revenue +3.7%/yr
FY21 6.4B TWD
FY22 5.1B TWD
FY23 7.8B TWD
FY24 10.2B TWD
FY25 7.4B TWD
Net income −10.0%/yr
FY21 1.7B TWD
FY22 934M TWD
FY23 1.7B TWD
FY24 2.2B TWD
FY25 1.1B TWD
Character of growth · EPS growth decomposed (2014-2025) +24.5 % p.a.
Revenue per share +20.0 pp

of which total revenue +25.7 pp · buybacks/dilution −5.7 pp

EBIT margin +5.1 pp
Tax rate −2.5 pp
Residual (interest, one-offs) +1.8 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 2348: get an alert when its fair value changes →

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). "Hi-Yes International Co Fair Value". https://www.fairvalue-calculator.com/stock/2348

Peer Group

Real Estate Services · 520 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 20 · Bottom 25%
Fair Value upside +55% · Above median
Return on equity (TTM) 8% · Above median
Return on assets 2% · Below median
Net margin (TTM) 11% · Above median
Operating margin (TTM) 17% · Below median
Revenue growth -24% · Bottom 25%
Dividend yield (TTM) 6.9% · Top 25%
Debt / equity 2.36× · Higher than 75% of peers

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 11.6× · Cheaper than median
P/B 1.44× · Pricier than 75% of peers
P/S (TTM) 1.73× · Pricier than median
EV/EBITDA 18.2× · 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 100 · sector 37
FUTURE 0 · sector 10
PAST 30 · sector 16
HEALTH 0 · sector 85
DIVIDEND 100 · sector 49

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 Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Jul 23, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 223,000 VND 25,731 VND -88%
KE Holdings 2423 HK$44.76 HK$18.03 -60%
Swire Properties Limited 1972 HK$23.90 HK$18.75 -22%
Plaza S.A MALLPLAZA 3,725 CLP 5,571 CLP +50%
SAGAA SAGAA kr 170.00 kr 75.55 -56%
Cencosud Shopping S.A CENCOMALLS 2,324 CLP 2,976 CLP +28%
PT Sarana Menara Nusantara Tbk. owns and TOWR 372.00 IDR 1,208 IDR +225%
PT Metropolitan Kentjana Tbk MKPI 20,975 IDR 19,160 IDR -9%
PT Bangun Kosambi Sukses Tbk, CBDK 3,530 IDR 3,464 IDR -2%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 3,998 ARS +60%

Compare Hi-Yes International Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 Hi-Yes International Co (2348) overvalued or undervalued?
As of Jul 23, 2026, our model estimates a fair value of 104.70 TWD versus a price of 71.10 TWD, about +47% (undervalued).
What is the fair value of 2348?
Our model-based fair value for Hi-Yes International Co is 104.70 TWD (as of Jul 23, 2026), built from audited fundamentals. The current price is 71.10 TWD.
What is the quality score of 2348?
Hi-Yes International Co has a Quality Score of 19/100. 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 Hi-Yes International Co (2348)?
Hi-Yes International Co reported trailing-twelve-month revenue of about 6.9B TWD (latest available figure, as of Jul 23, 2026).
What is the net profit margin of 2348?
The net profit margin of Hi-Yes International Co is about 10.9%, meaning it keeps roughly 10.9% of revenue as net income. Based on the latest reported figures.
Does Hi-Yes International Co pay a dividend?
Hi-Yes International Co currently shows a dividend yield of about 6.89% relative to its recent price (as of Jul 23, 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 Hi-Yes International 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.