YeaShin International Development Co Ltd (5213) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of YeaShin International Development Co Ltd stock TWD 22.45, price TWD 19.45, upside +15.4%, quality 26 out of 100. Rating: undervalued. Calculated from audited financials with 9 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 12.04 TWD – 41.38 TWD · fair‑value band 19.78 TWD – 29.22 TWD · the 19.45 TWD price screens below the 22.45 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow YeaShin International Development Co in your weekly email
Every Wednesday you see whether YeaShin International Development Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
YeaShin International Development Co., Ltd. engages in the residential and building development business in Taiwan and Malaysia. The company offers congregate housing, stores, offices, and parking spaces; and provides development, lease, and sale of residences and office buildings.
Show moreShow less
It also operates shopping malls, restaurants, and hotels. YeaShin International Development Co., Ltd. was founded in 1993 and is headquartered in Taipei, Taiwan.
Stock analysis
YeaShin International Development Co Ltd (5213) currently trades at 19.45 TWD, while our model-based Fair Value estimate is 22.45 TWD, implying the stock looks roughly 13% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 39.74 TWD per share, and 4 of the 8 models we run sit above the 19.45 TWD price.
Bear case: the Dividend Discount group reads lowest at 14.45 TWD, and 4 of the 8 models stay below the price. Data coverage for this calculation is low.
Scenario range: 19.78 TWD (bear) to 29.22 TWD (bull), the price of 19.45 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 26/100 (below-average quality), in the Real Estate sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
YeaShin International Development Co Ltd reported revenue of 18.0B TWD in FY2025 versus 3.0B TWD in FY2021, a compound +55.9%/yr. Reported net income was 2.1B TWD in FY2025, compounding +70.5%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 14.0B TWD (≈ $427M) Small · P/E ratio 11.8 · P/S ratio 1.17 · EPS (TTM) 1.65 TWD · Dividend yield 14.4% · Net margin 9.7% · Return on equity 7.5% · Return on assets (EBIT) 2.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 40 out of 100 (medium confidence).
What moves the price
The share trades about 21% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at 15%, 5213 screens richer than that median.
Fair Value models
Bear19.78 TWDFair Value 22.45 TWDBull29.22 TWD
Price 19.45 TWD · Upside +15.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+107.5%
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.
+83.2%
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.
+26.4%
Start year 2020 (pandemic). Over 10 years: +14.6% a year
Revenue growth 19 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.
+28.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ +34.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +19.6%
Dividend (yield on the price)14.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: 41.1% / 6.0%
Profit margin 2020 to 2025 ⓘ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.14% → 18%
2025 sits 114% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 0.53 per share, median 1.74 in 2015 to 2018). It measures the recovery from the trough, not lasting growth.
Compare YeaShin International Development Co Ltd with another stock
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.Real Estate - Development · 489 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score26 · Bottom 25%
Fair Value upside+15.4% · Below median
Profitability
Return on equity (12 months)7.5% · Above median
Return on assets2.9% · Above median
Net margin (12 months)9.7% · Above median
Operating margin (12 months)20.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)18.1% · Above median
Dividend yield (12 months)14.4% · Top 25%
Balance sheet
Debt / equity0.57× · Above median
Valuation Multiplesvs Real Estate - Development 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.
Cite: Fair Value Calculator (2026). "YeaShin International Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/5213
Frequently asked questions
Is YeaShin International Development Co Ltd (5213) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 22.45 TWD versus a price of 19.45 TWD, about +15% upside (undervalued).
What is the fair value of 5213?
Our model-based fair value for YeaShin International Development Co Ltd is 22.45 TWD (as of Nov 8, 2026), built from audited fundamentals. The current price: 19.45 TWD.
What is the quality score of 5213?
YeaShin International Development Co Ltd has a Quality Score of 26/100. 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 YeaShin International Development Co Ltd (5213)?
Our model-based price target is the fair value of 22.45 TWD (as of Nov 8, 2026) from 9 valuation models. Cautious scenario 19.78 TWD, optimistic scenario 29.22 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the YeaShin International Development Co Ltd stock forecast for 2026?
Our models put fair value at 22.45 TWD, about +15% upside versus a price of 19.45 TWD (undervalued). Cautious scenario 19.78 TWD, optimistic scenario 29.22 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of YeaShin International Development Co Ltd (5213)?
YeaShin International Development Co Ltd reported trailing-twelve-month revenue of about 12.0B TWD (latest available figure, as of Nov 8, 2026).
Does YeaShin International Development Co Ltd pay a dividend?
YeaShin International Development Co Ltd currently shows a dividend yield of 14.40% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of YeaShin International Development Co Ltd (5213) and when is the ex-dividend date?
YeaShin International Development Co Ltd pays a dividend of 2.80 TWD per share a year, a dividend yield of 14.4%. The last ex-dividend date was Jun 8, 2026. A dividend has been paid every year since 2021. The payout ratio is 170% of earnings. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What is the intrinsic value of YeaShin International Development Co Ltd (5213)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For YeaShin International Development Co Ltd it is 22.45 TWD per share (as of Nov 8, 2026), against a price of 19.45 TWD. It is the blended result of 9 valuation models in 4 families (Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is YeaShin International Development Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 5213 trades below its calculated fair value: price 19.45 TWD, fair value 22.45 TWD, a gap of about +15% (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 5213?
No. The price is what the market pays today (19.45 TWD); the fair value is what the company's own numbers justify (22.45 TWD). For YeaShin International Development Co Ltd the two are 3.00 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is YeaShin International Development Co Ltd worth?
The market values YeaShin International Development Co Ltd at about 14.0B TWD (market capitalisation, as of Nov 8, 2026). Per share that is 19.45 TWD; our models calculate a fair value of 22.45 TWD per share.
What do the bullish and bearish scenarios say about 5213?
Our models span a range for YeaShin International Development Co Ltd: cautious scenario 19.78 TWD, base 22.45 TWD, optimistic 29.22 TWD per share (as of Nov 8, 2026, price 19.45 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5213?
YeaShin International Development Co Ltd trades at a price-to-earnings ratio of 11.8 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 22.45 TWD is built from several models across several years. Other multiples: P/B 0.9, P/S 1.2, EV/EBITDA 9.5.
How solid is the balance sheet of YeaShin International Development Co Ltd (5213)?
Balance-sheet figures for YeaShin International Development Co Ltd (as of Nov 8, 2026): return on equity 7.5%, debt of 0.57 per unit of equity. They feed the Quality Score of 26/100, which measures business quality independently of the share price.
How far is 5213 from its 52-week high?
YeaShin International Development Co Ltd trades at 19.45 TWD, about 21% below its 52-week high of 24.76 TWD and at the low of 19.40 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 22.45 TWD is for.
Which stocks are comparable to YeaShin International Development Co Ltd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF Limited, 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 YeaShin International Development Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 19.45 TWD, calculated fair value 22.45 TWD (+15%), Quality Score 26/100, from 9 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 5213 calculated?
We run YeaShin International Development Co Ltd through 9 models from 4 families: Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 22.45 TWD builds on their evidence-weighted average, 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. YeaShin International Development Co Ltd currently trades 13% 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 YeaShin International Development Co Ltd (5213)?
The closing price on Nov 6, 2026 was 19.45 TWD. Our model-based fair value is 22.45 TWD, about +15% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with YeaShin International Development Co Ltd right now?
Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of YeaShin International Development Co Ltd (5213) come from?
Earnings per share at YeaShin International Development Co Ltd grew −9.2 % a year from 2012 to 2023. Broken into its drivers: revenue per share −3.5 %, EBIT margin −4.3 %, tax rate −1.1 %, residual (interest, one-offs) −0.6 %. 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 YeaShin International Development Co Ltd
How large is the market capitalisation of YeaShin International Development Co Ltd (5213)?
The market capitalisation of YeaShin International Development Co Ltd is 14.0B TWD (≈ $427M). 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 YeaShin International Development Co Ltd (5213)?
The price-to-sales ratio of YeaShin International Development Co Ltd is 1.17 (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 YeaShin International Development Co Ltd (5213)?
Earnings per share at YeaShin International Development Co Ltd are 1.65 TWD (price ÷ EPS = P/E 11.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of YeaShin International Development Co Ltd (5213)?
The dividend yield of YeaShin International Development Co Ltd is 14.4% (payout 170%). 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 YeaShin International Development Co Ltd (5213)?
The net margin of YeaShin International Development Co Ltd is 9.7% (last twelve months). 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 YeaShin International Development Co Ltd (5213)?
The return on equity (ROE) of YeaShin International Development Co Ltd is 7.5% (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 YeaShin International Development Co Ltd (5213)?
On an EBIT basis the return on assets of YeaShin International Development Co Ltd is 2.2% (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 YeaShin International Development Co Ltd (5213)?
The operating margin of YeaShin International Development Co Ltd is 20.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at YeaShin International Development Co Ltd (5213)?
Revenue at YeaShin International Development Co Ltd is growing +18.1% versus a year earlier (3y avg +83.2%). 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 YeaShin International Development Co Ltd (5213)?
Earnings per share at YeaShin International Development Co Ltd are growing +81.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does YeaShin International Development Co Ltd (5213) generate?
The free cash flow of YeaShin International Development Co Ltd is −5.6B TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does YeaShin International Development Co Ltd (5213) carry?
The net debt of YeaShin International Development Co Ltd is 47.4B TWD (fiscal year 2025). 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 YeaShin International Development Co Ltd in the live analysis
One click puts YeaShin International Development Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026