King Shing Industrial Co, LTD. (7732) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of King Shing Industrial Co, LTD. TWD 31.78, price TWD 33.50, upside -5.1%, quality 57 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch King Shing Industrial Co, LTD. 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
King Shing Industrial Co, LTD. engages in the production and sale of fans for automotive radiators and air conditioning units in Taiwan. It offers fan assay, blower, fan blade, shroud, motor, timing cover, and brushless motor. The company was founded in 1966 and is based in Taoyuan City, Taiwan.
Stock analysis
King Shing Industrial Co, LTD. (7732) currently trades at 33.50 TWD, while our model-based Fair Value estimate is 31.78 TWD, implying the stock looks roughly 5.4% fairly valued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 35.77 TWD per share, and 7 of the 26 models we run sit above the 33.50 TWD price.
Bear case: the Earnings-Based group reads lowest at 9.14 TWD, and 19 of the 26 models stay below the price. Evidence for this calculation is medium.
Scenario range: 22.24 TWD (bear) to 41.31 TWD (bull), the price of 33.50 TWD sits inside 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 57/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
King Shing Industrial Co, LTD. reported revenue of 1.1B TWD in FY2025 versus 822M TWD in FY2021, a compound +7.4%/yr. Reported net income was 112M TWD in FY2025, compounding +25.1%/yr from FY2021.
Key figures
Market cap 2.1B TWD (≈ $67.2M) · P/E ratio 17.7 · P/S ratio 1.82 · EPS (TTM) 1.89 TWD · Dividend yield 6.1% · Net margin 10.3% · Return on assets (EBIT) 6.7% · Free cash flow 110M TWD.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 16% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −28% fair-value upside, at −5%, 7732 screens cheaper than that median.
Fair Value models
Bear 22.24 TWDFair Value 31.78 TWDBull 41.31 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. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (1.39 TWD per share) are deliberately not added.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.69/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+0.7%
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.
+5.1%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘ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. 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.
+24.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+18.2%
Dividend (yield on the price)6.1%
Profit margin 2021 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.10% → 13%
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).
+14.6%
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 +12.8% a year for the price.
Compare King Shing Industrial 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.Electrical Equipment & Parts · 552 stocks
Beats the industry median on 6/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside−5% · Above median
Profitability
Return on assets0% · Bottom 25%
Net margin (TTM)10% · Top 25%
Operating margin (TTM)0% · Bottom 25%
Growth and dividend
Revenue growth0% · Below median
Dividend yield (TTM)6.1% · Top 25%
Valuation Multiplesvs Electrical Equipment & 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 King Shing Industrial Co, LTD. (7732) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 31.78 TWD versus a price of 33.50 TWD, about −5% upside (fairly valued).
What is the fair value of 7732?
Our model-based fair value for King Shing Industrial Co, LTD. is 31.78 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 33.50 TWD.
What is the quality score of 7732?
King Shing Industrial Co, LTD. 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 price target for King Shing Industrial Co, LTD. (7732)?
Our model-based price target is the fair value of 31.78 TWD (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 22.24 TWD, optimistic scenario 41.31 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the King Shing Industrial Co, LTD. stock forecast for 2026?
Our models put fair value at 31.78 TWD, about −5% upside versus a price of 33.50 TWD (fairly valued). Cautious scenario 22.24 TWD, optimistic scenario 41.31 TWD. The calculation is refreshed regularly with new filings.
Does King Shing Industrial Co, LTD. pay a dividend?
King Shing Industrial Co, LTD. currently shows a dividend yield of about 6.07% relative to its recent price (as of Sep 24, 2026).
What growth is priced into King Shing Industrial Co, LTD. (7732)?
For today's price to be fair in a discounted-cash-flow model, King Shing Industrial Co, LTD. would have to grow free cash flow by +14.6 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +7.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 7732 use?
Our models discount King Shing Industrial Co, LTD. 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 King Shing Industrial Co, LTD. that is +14.6 % 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 King Shing Industrial Co, LTD. (7732) delivered so far?
Over the past 4 years revenue at King Shing Industrial Co, LTD. grew +7.4 % a year. The price currently implies +14.6 % 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 King Shing Industrial Co, LTD. (7732) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into King Shing Industrial Co, LTD. (+14.6 % 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 King Shing Industrial Co, LTD. (7732)?
The free-cash-flow yield on the price is 5.14 %: that much free cash flow King Shing Industrial Co, LTD. 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 King Shing Industrial Co, LTD. (7732)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For King Shing Industrial Co, LTD. it is 31.78 TWD per share (as of Sep 24, 2026), against a price of 33.50 TWD. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is King Shing Industrial Co, LTD. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 7732 trades above its calculated fair value: price 33.50 TWD, fair value 31.78 TWD, a gap of about −5% (fairly valued). 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 7732?
No. The price is what the market pays today (33.50 TWD); the fair value is what the company's own numbers justify (31.78 TWD). For King Shing Industrial Co, LTD. the two are 1.72 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is King Shing Industrial Co, LTD. worth?
The market values King Shing Industrial Co, LTD. at about 2.1B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 33.50 TWD; our models calculate a fair value of 31.78 TWD per share.
What do the bullish and bearish scenarios say about 7732?
Our models span a range for King Shing Industrial Co, LTD.: cautious scenario 22.24 TWD, base 31.78 TWD, optimistic 41.31 TWD per share (as of Sep 24, 2026, price 33.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7732?
King Shing Industrial Co, LTD. trades at a price-to-earnings ratio of 17.7 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 31.78 TWD is built from several models across several years.
How far is 7732 from its 52-week high?
King Shing Industrial Co, LTD. trades at 33.50 TWD, about 16% below its 52-week high of 40.00 TWD and 1% above the low of 33.25 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 31.78 TWD is for.
Which stocks are comparable to King Shing Industrial Co, LTD.?
From the same area (Industrials) we also value Contemporary Amperex Technology Co, ABB Ltd, Vertiv Holdings, Prysmian S.p.A, 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 King Shing Industrial Co, LTD. stock attractive at the current price?
The data as of Sep 24, 2026: price 33.50 TWD, calculated fair value 31.78 TWD (−5%), Quality Score 57/100, from 26 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 7732 calculated?
We run King Shing Industrial Co, LTD. through 26 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 31.78 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. King Shing Industrial Co, LTD. itself currently trades above fair value. 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 King Shing Industrial Co, LTD. (7732)?
The closing price on Sep 24, 2026 was 33.50 TWD. Our model-based fair value is 31.78 TWD, about −5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with King Shing Industrial Co, LTD. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (22.24 TWD to 41.31 TWD) leaves room in how you read the outcome.
Key figures of King Shing Industrial Co, LTD.
How large is the market capitalisation of King Shing Industrial Co, LTD. (7732)?
The market capitalisation of King Shing Industrial Co, LTD. is 2.1B TWD (≈ $67.2M). 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 King Shing Industrial Co, LTD. (7732)?
The price-to-sales ratio of King Shing Industrial Co, LTD. is 1.82 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of King Shing Industrial Co, LTD. (7732)?
Earnings per share at King Shing Industrial Co, LTD. are 1.89 TWD (price ÷ EPS = P/E 17.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of King Shing Industrial Co, LTD. (7732)?
The dividend yield of King Shing Industrial Co, LTD. is 6.1% (payout 108%). 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 King Shing Industrial Co, LTD. (7732)?
The net margin of King Shing Industrial Co, LTD. is 10.3% (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 EBIT return on assets of King Shing Industrial Co, LTD. (7732)?
On an EBIT basis the return on assets of King Shing Industrial Co, LTD. is 6.7% (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.
How much net debt does King Shing Industrial Co, LTD. (7732) carry?
The net debt of King Shing Industrial Co, LTD. is 233M TWD (fiscal year 2022, ≈ 2.1 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 King Shing Industrial Co, LTD. in the live analysis
One click puts King Shing Industrial Co, LTD. 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.
