Tingyi (Cayman Islands) Holding (910322) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Tingyi (Cayman Islands) Holding TWD 59.54, price TWD 23.35, upside +155.0%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Tingyi (Cayman Islands) Holding 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
Tingyi (Cayman Islands) Holding Corp., an investment holding company, manufactures and sells instant noodles, beverages, and instant food products in the People's Republic of China. The company operates through Instant Noodles, Beverages, and Others segments.
Show more
Tingyi (Cayman Islands) Holding Corp., an investment holding company, manufactures and sells instant noodles, beverages, and instant food products in the People's Republic of China. The company operates through Instant Noodles, Beverages, and Others segments. It offers ready-to-drink teas, juices, bottled water, and carbonated soft drinks; various noodles; and coffee/functional/probiotics drinks. The company also provides property management; and management and consulting services. Tingyi (Cayman Islands) Holding Corp. was founded in 1992 and is headquartered in Shanghai, the People's Republic of China.
Stock analysis
Tingyi (Cayman Islands) Holding (910322) currently trades at 23.35 TWD, while our model-based Fair Value estimate is 59.54 TWD, implying the stock looks roughly 60.8% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 15.86 TWD per share, and 1 of the 26 models we run sit above the 23.35 TWD price.
Bear case: the Dividend Discount group reads lowest at 9.05 TWD, and 25 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 43.05 TWD (bear) to 74.43 TWD (bull), the price of 23.35 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 55/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Tingyi (Cayman Islands) Holding reported revenue of 76.3B CNY in FY2025 versus 74.1B CNY in FY2021, a compound +0.7%/yr. Reported net income was 4.3B CNY in FY2025, compounding +3.4%/yr from FY2021.
Key figures
Market cap 263B TWD (≈ $8.3B) · P/E ratio 6.2 · P/S ratio 0.35 · EPS (TTM) 3.76 TWD · Dividend yield 1.7% · Net margin 5.7% · Return on equity 28.7% · Return on assets (EBIT) 8.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 3% fair-value upside, at 155%, 910322 screens cheaper than that median.
Fair Value models
Bear 43.05 TWDFair Value 59.54 TWDBull 74.43 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 (2.49 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. 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.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.57/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−5.4%
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.
−1.1%
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.
+2.4%
Start year 2020 (pandemic). Over 10 years: +2.6% a year
Revenue growth 26 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.
+11.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
−8.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−10.6%
Dividend (yield on the price)1.7%
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.−10.6% vs 2.6%, slowing
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.9% → 8%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−3.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.3%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −5.0% a year for the price and +1.6% for the forecasts.
Compare Tingyi (Cayman Islands) Holding 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.Packaged Foods · 661 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside+155.0% · Top 25%
Profitability
Return on equity (TTM)28.7% · Top 25%
Return on assets7.2% · Top 25%
Net margin (TTM)5.7% · Above median
Operating margin (TTM)7.4% · Above median
Growth and dividend
Revenue growth−1.2% · Below median
Dividend yield (TTM)1.7% · Below median
Balance sheet
Debt / equity0.39× · Highest 25%
Valuation Multiplesvs Packaged Foods 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 Tingyi (Cayman Islands) Holding (910322) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 59.54 TWD versus a price of 23.35 TWD, about +155% upside (undervalued).
What is the fair value of 910322?
Our model-based fair value for Tingyi (Cayman Islands) Holding is 59.54 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 23.35 TWD.
What is the quality score of 910322?
Tingyi (Cayman Islands) Holding has a Quality Score of 55/100. 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 Tingyi (Cayman Islands) Holding (910322)?
Our model-based price target is the fair value of 59.54 TWD (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 43.05 TWD, optimistic scenario 74.43 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Tingyi (Cayman Islands) Holding stock forecast for 2026?
Our models put fair value at 59.54 TWD, about +155% upside versus a price of 23.35 TWD (undervalued). Cautious scenario 43.05 TWD, optimistic scenario 74.43 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Tingyi (Cayman Islands) Holding (910322)?
Tingyi (Cayman Islands) Holding reported trailing-twelve-month revenue of about 79.1B CNY (latest available figure, as of Sep 24, 2026).
Does Tingyi (Cayman Islands) Holding pay a dividend?
Tingyi (Cayman Islands) Holding currently shows a dividend yield of about 1.71% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Tingyi (Cayman Islands) Holding (910322)?
For today's price to be fair in a discounted-cash-flow model, Tingyi (Cayman Islands) Holding would have to grow free cash flow by -3.4 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 910322 use?
Our models discount Tingyi (Cayman Islands) Holding at 9.0 %: a base by market capitalisation (mid), damped by beta 0.06, 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 Tingyi (Cayman Islands) Holding that is -3.4 % per year a year over ten years, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Tingyi (Cayman Islands) Holding (910322) delivered so far?
Over the past 5 years revenue at Tingyi (Cayman Islands) Holding grew +2.4 % a year. The price currently implies -3.4 % 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 Tingyi (Cayman Islands) Holding (910322) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Tingyi (Cayman Islands) Holding (-3.4 % 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 Tingyi (Cayman Islands) Holding (910322)?
The free-cash-flow yield on the price is 9.53 %: that much free cash flow Tingyi (Cayman Islands) Holding produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Tingyi (Cayman Islands) Holding (910322)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tingyi (Cayman Islands) Holding it is 59.54 TWD per share (as of Sep 24, 2026), against a price of 23.35 TWD. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Tingyi (Cayman Islands) Holding stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 910322 trades below its calculated fair value: price 23.35 TWD, fair value 59.54 TWD, a gap of about +155% (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 910322?
No. The price is what the market pays today (23.35 TWD); the fair value is what the company's own numbers justify (59.54 TWD). For Tingyi (Cayman Islands) Holding the two are 36.19 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Tingyi (Cayman Islands) Holding worth?
The market values Tingyi (Cayman Islands) Holding at about 263B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 23.35 TWD; our models calculate a fair value of 59.54 TWD per share.
What do the bullish and bearish scenarios say about 910322?
Our models span a range for Tingyi (Cayman Islands) Holding: cautious scenario 43.05 TWD, base 59.54 TWD, optimistic 74.43 TWD per share (as of Sep 24, 2026, price 23.35 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 910322?
Tingyi (Cayman Islands) Holding trades at a price-to-earnings ratio of 6.2 (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 59.54 TWD is built from several models across several years. Other multiples: PEG 3.8, P/B 0.6, P/S 0.1.
What is the PEG ratio of 910322?
The PEG ratio of Tingyi (Cayman Islands) Holding is 3.81 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Tingyi (Cayman Islands) Holding (910322)?
Balance-sheet figures for Tingyi (Cayman Islands) Holding (as of Sep 24, 2026): return on equity 28.7%, debt of 0.39 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 910322 from its 52-week high?
Tingyi (Cayman Islands) Holding trades at 23.35 TWD, about 17% below its 52-week high of 28.20 TWD and 16% above the low of 20.05 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 59.54 TWD is for.
Which stocks are comparable to Tingyi (Cayman Islands) Holding?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, 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 Tingyi (Cayman Islands) Holding stock attractive at the current price?
The data as of Sep 24, 2026: price 23.35 TWD, calculated fair value 59.54 TWD (+155%), Quality Score 55/100, 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 910322 calculated?
We run Tingyi (Cayman Islands) Holding 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 59.54 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 13.9 % above its aggregate fair value. Tingyi (Cayman Islands) Holding currently trades 155 % 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 Tingyi (Cayman Islands) Holding (910322)?
The closing price on Sep 24, 2026 was 23.35 TWD. Our model-based fair value is 59.54 TWD, about +155% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tingyi (Cayman Islands) Holding right now?
The price is below even our cautious bear case (43.05 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. Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Tingyi (Cayman Islands) Holding (910322) come from?
Earnings per share at Tingyi (Cayman Islands) Holding grew +5.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share −0.2 %, EBIT margin +1.2 %, tax rate +1.8 %, residual (interest, one-offs) +2.2 %. 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 Tingyi (Cayman Islands) Holding
How large is the market capitalisation of Tingyi (Cayman Islands) Holding (910322)?
The market capitalisation of Tingyi (Cayman Islands) Holding is 263B TWD (≈ $8.3B). 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 Tingyi (Cayman Islands) Holding (910322)?
The price-to-sales ratio of Tingyi (Cayman Islands) Holding is 0.35 (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 Tingyi (Cayman Islands) Holding (910322)?
Earnings per share at Tingyi (Cayman Islands) Holding are 3.76 TWD (price ÷ EPS = P/E 6.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Tingyi (Cayman Islands) Holding (910322)?
The dividend yield of Tingyi (Cayman Islands) Holding is 1.7% (payout 10.6%). 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 Tingyi (Cayman Islands) Holding (910322)?
The net margin of Tingyi (Cayman Islands) Holding is 5.7% (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 Tingyi (Cayman Islands) Holding (910322)?
The return on equity (ROE) of Tingyi (Cayman Islands) Holding is 28.7% (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 Tingyi (Cayman Islands) Holding (910322)?
On an EBIT basis the return on assets of Tingyi (Cayman Islands) Holding is 8.5% (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 Tingyi (Cayman Islands) Holding (910322)?
The operating margin of Tingyi (Cayman Islands) Holding is 7.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tingyi (Cayman Islands) Holding (910322)?
Revenue at Tingyi (Cayman Islands) Holding is growing −1.2% versus a year earlier (3y avg −1.1%). 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 Tingyi (Cayman Islands) Holding (910322)?
Earnings per share at Tingyi (Cayman Islands) Holding are growing +20.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Tingyi (Cayman Islands) Holding (910322) carry?
The net debt of Tingyi (Cayman Islands) Holding is 4.4B CNY (fiscal year 2025, ≈ 0.9 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 Tingyi (Cayman Islands) Holding in the live analysis
One click puts Tingyi (Cayman Islands) Holding 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.
