EN DE

King Yuan Electronics Co (2449) Fair Value & Analysis

Technology · TW · Market cap 377B TWD

KY King Yuan Electronics Co 2449 · TW
Price242.00 TWD
Fair Value123.73 TWD
Upside-48.9%
Quality59/100
Watch King Yuan Electronics Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 23.8% net margin
Moderate debt · negative free cash flow
0.31% dividend yield
Ranks above peers (9/14)
Wide moat 73/100
Evidence: High Range 92.80 TWD – 154.66 TWD Share as image

Fair value as of: Jul 12, 2026

From 16 valuation models · updated 26 days ago

Share price −20.8% over the past month.

A solid business, but screening 49% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (154.66 TWD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

354.00 TWD 26.30 TWD Fair Value 123.73 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 26.30 TWD – 354.00 TWD · fair‑value band 92.80 TWD – 154.66 TWD · the 242.00 TWD price screens above the 123.73 TWD fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

King Yuan Electronics Co (2449) currently trades at 242.00 TWD, while our model-based Fair Value estimate is 123.73 TWD, implying the stock looks roughly 48.9% overvalued today. We read business quality at 59/100 (solid quality), in the Technology 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, King Yuan Electronics Co generated revenue of 37.8B TWD at a net margin of 23.8%. Revenue grew 39.3% year over year. It earns a return on equity of 17.6%. Net debt stands at 15.2B TWD. Fundamentals as of Jul 12, 2026

Our scenario range runs from 92.80 TWD (bear case) to 154.66 TWD (bull case); at 242.00 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 34% below its 52-week high and 156% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -62% fair-value upside, at -49%, 2449 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
Residual Income 60.19 TWD 77.42 TWD 306.91 TWD 76
ROIC Compounder 42.37 TWD 57.57 TWD 78.00 TWD 72
Gordon GGM 38.48 TWD 84.00 TWD 141.33 TWD 70
All 16 models by family
Earnings-Based
Graham-Dodd 61.50 TWD 196.83 TWD 262.50 TWD 54
Lynch FV 43.55 TWD 62.22 TWD 80.88 TWD 50
PEG = 1.0 43.55 TWD 62.22 TWD 80.88 TWD 46
EPV 42.10 TWD 51.30 TWD 59.48 TWD 59
Dividend Discount
Gordon GGM 38.48 TWD 84.00 TWD 141.33 TWD 70
DDM Multi-Stage 38.48 TWD 65.70 TWD 87.54 TWD 61
Multiples
P/E Multiple 135.65 TWD 180.87 TWD 226.09 TWD 63
P/S Multiple 53.57 TWD 71.42 TWD 89.28 TWD 58
P/B Multiple 92.80 TWD 123.73 TWD 154.66 TWD 55
EV/EBIT 89.33 TWD 122.46 TWD 155.59 TWD 53
EV/EBITDA 121.62 TWD 165.52 TWD 209.42 TWD 54
EV/Revenue 39.93 TWD 61.36 TWD 82.78 TWD 43
Asset-Based
NCAV (Graham) 20.62 TWD 27.63 TWD 41.24 TWD 50
Economic Profit
Residual Income 60.19 TWD 77.42 TWD 306.91 TWD 76
ROIC Compounder 42.37 TWD 57.57 TWD 78.00 TWD 72
Growth Earnings
Growth-Adj P/E 113.89 TWD 162.69 TWD 211.50 TWD 68

Widest divergence: Growth Earnings (162.69 TWD) versus Asset-Based (27.63 TWD). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 37.8B TWD
Revenue growth (YoY) +39.3%
Net margin 23.8%
Return on equity 17.6%
Free cash flow −19.2B TWD FY2025
P/E ratio 47.6
More key figures
Operating margin 27.2%
EPS (TTM) 6.50 TWD
Dividend yield 0.3%
EPS growth (YoY) -46.6%
Net debt 15.2B TWD FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 59 · Market factors (momentum, volatility) 53

Profitability 57
Margins and returns on capital today
Quality Growth 62
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 29
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 52
Price trend over the last 3–12 months (market factor)
52W Momentum 77
Distance to the 52-week high (market factor)
Net Issuance 86
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

King Yuan Electronics Co., Ltd. designs, manufactures, sells, tests, and assembles integrated circuits. It offers test services, such as wafer probing; final test; burn-in; system level testing; and back end service.

Full company description

King Yuan Electronics Co., Ltd. designs, manufactures, sells, tests, and assembles integrated circuits. It offers test services, such as wafer probing; final test; burn-in; system level testing; and back end service. It also provides Technology Innovation, including wafer level chip scale package (WLCSP); high power burn in; and KYEC Bio Chip Testing, as well as equipment development, spare parts and test program, automation control, and vertical card. It also provides engineering services for Memory applications; consumer electronics testing solutions for games, digital audio, digital TV, set top box, and others; logic and mixed signal IC testing services; liquid crystal display driver test solutions for TFT LCD, Gate Drivers, STN segment/common drivers, LCD controllers/drivers and OLED controllers/drivers; and pupil module solution, CSP FT test solution, high parallelism test solution for area image sensor, low temperature test solution, and light sensor test solutions. In addition, the company offers radio system integration, feasibility studies for cost and performance, circuit design and characterization, evaluation board design service, process definition services; testing, diagnosis, verification, characterization, and debugging services for SOC devices, such as ASIC and ASSP; micro-electro mechanical systems and biochip testing solutions; and technology support services. The company was incorporated in 1987 and is headquartered in Hsinchu City, Taiwan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

King Yuan Electronics Co reported revenue of 34.9B TWD in FY2025 versus 33.8B TWD in FY2021, a compound +0.9%/yr. Reported net income was 11.1B TWD in FY2025, compounding +20.9%/yr from FY2021.

Growth Quality 38/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
34.9B TWD
Latest YoY
+30.1%
Avg. growth/yr (3Y)
−1.7%
Avg. growth/yr (5Y)
+3.8%
Avg. growth/yr (24Y)
+9.6%
Revenue +0.9%/yr
FY21 33.8B TWD
FY22 36.8B TWD
FY23 33.0B TWD
FY24 26.9B TWD
FY25 34.9B TWD
Net income +20.9%/yr
FY21 5.2B TWD
FY22 6.8B TWD
FY23 5.8B TWD
FY24 7.8B TWD
FY25 11.1B TWD

2449 screens 49% overvalued. Compare with NVIDIA Corporation →

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). "King Yuan Electronics Co Fair Value". https://www.fairvalue-calculator.com/stock/2449

Peer Group

Semiconductors · 319 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 59 · Above median
Fair Value upside −49% · Above median
Return on equity (TTM) 18% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 24% · Top 25%
Operating margin (TTM) 27% · Top 25%
Revenue growth 39% · Top 25%
Dividend yield (TTM) 0.3% · Bottom 25%
Debt / equity 0.60× · Higher than 75% of peers

Valuation Multiples vs Semiconductors median · lower = cheaper

P/E (TTM) 47.4× · Pricier than median
P/B 7.48× · Pricier than 75% of peers
P/S (TTM) 9.98× · Pricier than 75% of peers
EV/EBITDA 21.5× · Cheaper than median
PEG 0.84× · 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 0 · sector 0
FUTURE 100 · sector 60
PAST 70 · sector 24
HEALTH 70 · sector 97
DIVIDEND 6 · sector 22

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

Insider activity: 40/100

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 Semiconductors stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
NVIDIA Corporation NVDA $211.80 $96.91 -54%
Taiwan Semiconductor Manufacturing Company TSM $398.37 $207.49 -48%
Broadcom Inc 1AVGO €323.25 €121.25 -62%
Micron Technology, Inc ZMIC C$52.57 C$7.50 -86%
SK hynix Inc 000660 2,082,000 KRW 1,109,311 KRW -47%
Advanced Micro Devices, Inc 1AMD €464.70 €56.33 -88%
Intel Corporation INTC C$68.40 C$9.82 -86%
Texas Instruments Incorporated TXN $311.46 $59.75 -81%
MediaTek Inc 2454 3,740 TWD 1,163 TWD -69%
SK Square Co 402340 1,212,000 KRW 868,000 KRW -28%

Compare King Yuan Electronics Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 King Yuan Electronics Co (2449) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 123.73 TWD versus a price of 242.00 TWD, about −49% (overvalued).
What is the fair value of 2449?
Our model-based fair value for King Yuan Electronics Co is 123.73 TWD (as of Jul 12, 2026), built from audited fundamentals. The current price is 242.00 TWD.
What is the quality score of 2449?
King Yuan Electronics Co has a Quality Score of 59/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of King Yuan Electronics Co (2449)?
King Yuan Electronics Co reported trailing-twelve-month revenue of about 37.8B TWD (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 2449?
The net profit margin of King Yuan Electronics Co is about 23.8%, meaning it keeps roughly 23.8% of revenue as net income. Based on the latest reported figures.
Does King Yuan Electronics Co pay a dividend?
King Yuan Electronics Co currently shows a dividend yield of about 0.31% relative to its recent price (as of Jul 12, 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 King Yuan Electronics 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.