Yusin Holding Corp (4557) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Yusin Holding Corp TWD 79.60, price TWD 49.80, upside +59.8%, quality 27 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Yusin Holding Corp for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Yusin Holding Corp., together with its subsidiaries, engages in the research, development, production, and sale of automotive brake systems in Asia, North America, Central and South America, Europe, and internationally.
Show more
Yusin Holding Corp., together with its subsidiaries, engages in the research, development, production, and sale of automotive brake systems in Asia, North America, Central and South America, Europe, and internationally. The company offers calipers, brake master cylinders, brake wheel cylinders, vacuum boosters, brake pads, clutch master cylinders, clutch slave cylinders, and rubber parts; hydraulic brake systems for scooters, motorcycles, and bicycles; vehicle's disc and drum brake pads; brake shoes; and other vehicle parts. It is also involved in general investment activities. Yusin Holding Corp. was incorporated in 2011 and is headquartered in Chiayi, Taiwan.
Stock analysis
Yusin Holding Corp (4557) currently trades at 49.80 TWD, while our model-based Fair Value estimate is 79.60 TWD, implying the stock looks roughly 37.4% undervalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of 71.93 TWD per share, and 10 of the 12 models we run sit above the 49.80 TWD price.
Bear case: the Asset-Based group reads lowest at 35.33 TWD, and 2 of the 12 models stay below the price. Evidence for this calculation is low.
Scenario range: 68.42 TWD (bear) to 93.91 TWD (bull), the price of 49.80 TWD sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 27/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Yusin Holding Corp reported revenue of 4.0B TWD in FY2025 versus 2.0B TWD in FY2021, a compound +18.7%/yr. Reported net income was −31.4M TWD in FY2025.
Key figures
Market cap 2.6B TWD (≈ $80.1M) · P/S ratio 0.71 · EPS (TTM) −0.6700 TWD · Dividend yield 4.0% · Net margin −0.8% · Return on equity −4.8% · Return on assets (EBIT) 10.2% · Operating margin 1.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 17% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −19% fair-value upside, at 60%, 4557 screens cheaper than that median.
Fair Value models
Bear 68.42 TWDFair Value 79.60 TWDBull 93.91 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+9.9%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+21.6%
Start year 2020 (pandemic). Over 10 years: +10.9% a year
Revenue growth 13 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+9.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
12.0% (2020) → 0.0% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+34.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +32.4% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Auto Parts · 692 stocks
Beats the industry median on 5/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score27 · Bottom 25%
Fair Value upside+60% · Top 25%
Profitability
Return on assets−2% · Bottom 25%
Net margin (TTM)−4% · Bottom 25%
Operating margin (TTM)2% · Bottom 25%
Growth and dividend
Revenue growth−33% · Bottom 25%
Dividend yield (TTM)4.0% · Top 25%
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
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.
Is Yusin Holding Corp (4557) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 79.60 TWD versus a price of 49.80 TWD, about +60% upside (undervalued).
What is the fair value of 4557?
Our model-based fair value for Yusin Holding Corp is 79.60 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 49.80 TWD.
What is the quality score of 4557?
Yusin Holding Corp has a Quality Score of 27/100. 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 price target for Yusin Holding Corp (4557)?
Our model-based price target is the fair value of 79.60 TWD (as of Sep 24, 2026) from 12 valuation models. Cautious scenario 68.42 TWD, optimistic scenario 93.91 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Yusin Holding Corp stock forecast for 2026?
Our models put fair value at 79.60 TWD, about +60% upside versus a price of 49.80 TWD (undervalued). Cautious scenario 68.42 TWD, optimistic scenario 93.91 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Yusin Holding Corp (4557)?
Yusin Holding Corp reported trailing-twelve-month revenue of about 3.6B TWD (latest available figure, as of Sep 24, 2026).
Does Yusin Holding Corp pay a dividend?
Yusin Holding Corp currently shows a dividend yield of about 4.02% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Yusin Holding Corp (4557)?
For today's price to be fair in a discounted-cash-flow model, Yusin Holding Corp would have to grow free cash flow by +34.5 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +21.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 4557 use?
Our models discount Yusin Holding Corp at 13.3 %: a base by market capitalisation (micro), country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Yusin Holding Corp that is +34.5 % per year a year over ten years, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has Yusin Holding Corp (4557) delivered so far?
Over the past 5 years revenue at Yusin Holding Corp grew +21.6 % a year. The price currently implies +34.5 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Yusin Holding Corp (4557) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Yusin Holding Corp (+34.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Yusin Holding Corp (4557)?
The free-cash-flow yield on the price is 2.43 %: that much free cash flow Yusin Holding Corp produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Yusin Holding Corp (4557)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Yusin Holding Corp it is 79.60 TWD per share (as of Sep 24, 2026), against a price of 49.80 TWD. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is Yusin Holding Corp stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 4557 trades below its calculated fair value: price 49.80 TWD, fair value 79.60 TWD, a gap of about +60% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 4557?
No. The price is what the market pays today (49.80 TWD); the fair value is what the company's own numbers justify (79.60 TWD). For Yusin Holding Corp the two are 29.80 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Yusin Holding Corp worth?
The market values Yusin Holding Corp at about 2.6B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 49.80 TWD; our models calculate a fair value of 79.60 TWD per share.
What do the bullish and bearish scenarios say about 4557?
Our models span a range for Yusin Holding Corp: cautious scenario 68.42 TWD, base 79.60 TWD, optimistic 93.91 TWD per share (as of Sep 24, 2026, price 49.80 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Yusin Holding Corp (4557)?
Balance-sheet figures for Yusin Holding Corp (as of Sep 24, 2026): return on equity −4.8%, debt of 0.03 per unit of equity. They feed the Quality Score of 27/100, which measures business quality independently of the share price.
How far is 4557 from its 52-week high?
Yusin Holding Corp trades at 49.80 TWD, about 38% below its 52-week high of 80.90 TWD and 17% above the low of 42.65 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 79.60 TWD is for.
Which stocks are comparable to Yusin Holding Corp?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Yusin Holding Corp stock attractive at the current price?
The data as of Sep 24, 2026: price 49.80 TWD, calculated fair value 79.60 TWD (+60%), Quality Score 27/100, from 12 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 4557 calculated?
We run Yusin Holding Corp through 12 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 79.60 TWD, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0 % above its aggregate fair value. Yusin Holding Corp currently trades 60 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Yusin Holding Corp (4557)?
The closing price on Sep 24, 2026 was 49.80 TWD. Our model-based fair value is 79.60 TWD, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Yusin Holding Corp right now?
The large discount to fair value meets weak quality (27/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (68.42 TWD). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Where does the earnings growth of Yusin Holding Corp (4557) come from?
Earnings per share at Yusin Holding Corp grew +5.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.9 %, EBIT margin −2.4 %, tax rate +0.4 %, residual (interest, one-offs) −1.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Yusin Holding Corp
How large is the market capitalisation of Yusin Holding Corp (4557)?
The market capitalisation of Yusin Holding Corp is 2.6B TWD (≈ $80.1M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Yusin Holding Corp (4557)?
The price-to-sales ratio of Yusin Holding Corp is 0.71 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Yusin Holding Corp (4557)?
Earnings per share at Yusin Holding Corp are −0.6700 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Yusin Holding Corp (4557)?
The dividend yield of Yusin Holding Corp is 4.0%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Yusin Holding Corp (4557)?
The net margin of Yusin Holding Corp is −0.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Yusin Holding Corp (4557)?
The return on equity (ROE) of Yusin Holding Corp is −4.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Yusin Holding Corp (4557)?
On an EBIT basis the return on assets of Yusin Holding Corp is 10.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Yusin Holding Corp (4557)?
The operating margin of Yusin Holding Corp is 1.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Yusin Holding Corp (4557)?
Revenue at Yusin Holding Corp is growing −32.7% versus a year earlier (3y avg +9.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Yusin Holding Corp (4557)?
Earnings per share at Yusin Holding Corp are growing −95.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Yusin Holding Corp (4557) carry?
The net debt of Yusin Holding Corp is 295M TWD (fiscal year 2025, ≈ 5.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Yusin Holding Corp in the live analysis
One click puts Yusin Holding Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
