Jason Co (4570) currently trades at 68.30 TWD, while our model-based Fair Value estimate is 51.68 TWD, implying the stock looks roughly 24.3% overvalued today. The Quality Score stands at 57/100 (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, Jason Co generated revenue of 1.3B TWD at a net margin of 8.5%. Revenue grew 3.6% year over year. It earns a return on equity of 5.3%. The balance sheet holds a net cash position of 995M TWD. Fundamentals as of Jul 21, 2026
Our scenario range runs from 38.76 TWD (bear case) to 64.60 TWD (bull case); at 68.30 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 7% below its 52-week high and 8% 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 -24%, 4570 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.
ModelBear ⓘ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 Income37.62 TWD38.53 TWD37.36 TWD76
Growth DCF46.47 TWD54.45 TWD67.67 TWD72
Gordon GGM26.35 TWD28.71 TWD32.29 TWD70
All 24 models by family
DCF Models
FCF DCF45.51 TWD53.80 TWD68.66 TWD38
Owner Earnings54.12 TWD65.55 TWD86.07 TWD31
5Y Revenue Exit48.73 TWD61.64 TWD80.43 TWD39
5Y EBITDA Exit55.51 TWD73.37 TWD97.04 TWD41
5Y P/E Exit51.84 TWD67.03 TWD85.15 TWD38
10Y Revenue Exit46.48 TWD55.82 TWD65.92 TWD36
10Y EBITDA Exit51.28 TWD62.91 TWD75.44 TWD37
10Y P/E Exit49.10 TWD59.07 TWD68.63 TWD35
Earnings-Based
Graham-Dodd17.57 TWD21.47 TWD24.16 TWD54
EPV38.12 TWD40.52 TWD42.60 TWD59
Dividend Discount
Gordon GGM26.35 TWD28.71 TWD32.29 TWD70
DDM Multi-Stage26.35 TWD32.56 TWD41.03 TWD61
Multiples
P/E Multiple38.76 TWD51.68 TWD64.60 TWD63
P/S Multiple32.94 TWD43.93 TWD54.91 TWD58
P/B Multiple32.94 TWD43.93 TWD54.91 TWD55
EV/EBIT68.16 TWD83.25 TWD98.35 TWD53
EV/EBITDA68.76 TWD84.05 TWD99.35 TWD54
EV/Revenue53.39 TWD66.48 TWD79.56 TWD43
Asset-Based
NCAV (Graham)24.43 TWD32.74 TWD48.87 TWD50
Growth DCF
Growth DCF46.47 TWD54.45 TWD67.67 TWD72
Rev-Margin DCF48.73 TWD62.19 TWD78.58 TWD67
Economic Profit
Residual Income37.62 TWD38.53 TWD37.36 TWD76
ROIC Compounder38.12 TWD40.52 TWD42.60 TWD67
Growth Earnings
Growth-Adj P/E27.42 TWD39.17 TWD50.92 TWD68
Widest divergence: DCF Models (61.64 TWD) versus Earnings-Based (21.47 TWD). Highest evidence: Residual Income (76).
Notify me when 4570 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
Revenue (TTM)1.3B TWD
Revenue growth (YoY)+3.6%
Net margin8.5%
Return on equity5.3%
Free cash flow108M TWDFY2025
P/E ratio26.7
More key figures
Operating margin6.6%
EPS (TTM)2.58 TWD
Dividend yield4.4%
EPS growth (YoY)+215%
Net cash995M TWDFY2024
Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality57/100
Of which business quality 58
· Market factors (momentum, volatility) 54
Profitability36
Margins and returns on capital today
Quality Growth12
Are margins and returns improving?
Cashflow52
Earnings quality: real cash, not paper profit
Fin. Strength100
Balance sheet, leverage, solvency risk
Investment90
Disciplined investing over empire-building
Low Volatility90
Calm price path (market factor)
Momentum39
Price trend over the last 3–12 months (market factor)
52W Momentum40
Distance to the 52-week high (market factor)
Net Issuance60
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
Jason Co., Ltd. manufactures and sells steering and suspension products in Taiwan. The company was founded in 2003 and is based in Pingtung, Taiwan.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Jason Co reported revenue of 1.3B TWD in FY2025 versus 1.4B TWD in FY2021, a compound −1.0%/yr. Reported net income was 114M TWD in FY2025, compounding +3.4%/yr from FY2021.
Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
1.3B TWD
Latest YoY
−12.8%
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.
−2.9%
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.
+0.3%
Avg. growth/yr (6Y) ⓘ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.
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). "Jason Co Fair Value". https://www.fairvalue-calculator.com/stock/4570
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 Score57 · Above median
Fair Value upside−24% · Below median
Return on equity (TTM)5% · Below median
Return on assets4% · Above median
Net margin (TTM)8% · Above median
Operating margin (TTM)7% · Above median
Revenue growth4% · Below median
Dividend yield (TTM)4.4% · Top 25%
Valuation Multiples vs Auto Parts median · lower = cheaper
P/E (TTM)27.5× · Pricier than median
P/B1.45× · Cheaper than median
P/S (TTM)2.32× · Pricier than 75% of peers
P/FCF0.9× · Cheaper than median
EV/EBITDA11.1× · 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.
VALUE1· sector 16
FUTURE18· sector 23
PAST21· sector 26
HEALTH0· sector 95
DIVIDEND87· 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).
As of Jul 21, 2026, our model estimates a fair value of 51.68 TWD versus a price of 68.30 TWD, about −24% (overvalued).
What is the fair value of 4570?
Our model-based fair value for Jason Co is 51.68 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 68.30 TWD.
What is the quality score of 4570?
Jason Co has a Quality Score of 57/100. 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 Jason Co (4570)?
Jason Co reported trailing-twelve-month revenue of about 1.3B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 4570?
The net profit margin of Jason Co is about 8.5%, meaning it keeps roughly 8.5% of revenue as net income. Based on the latest reported figures.
Does Jason Co pay a dividend?
Jason Co currently shows a dividend yield of about 4.35% 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 Jason 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.
or
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.
