EN DE

Tycoons Worldwide Group (911622) Fair Value & Analysis

Basic Materials · TW · Market cap 2.2B TWD

TW Tycoons Worldwide Group 911622 · TW
Price3.74 TWD
Fair Value3.51 TWD
Upside-6.2%
Quality58/100
Watch Tycoons Worldwide Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 1.5% net margin
Low debt · negative free cash flow
Mixed vs. peers (7/12)
Narrow moat 20/100
Evidence: Medium Range 2.63 TWD – 4.26 TWD Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated today

Fair value updated Aug 13, 2026, revised from 3.46 TWD to 3.51 TWD (+1.4%) since Jul 21, 2026. Share price −1.8% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 2.63 TWD (bear) to 4.26 TWD (bull), base 3.51 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 58/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

13.95 TWD 3.51 TWD Fair Value 3.51 TWD Jan 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 3.51 TWD – 13.95 TWD · fair‑value band 2.63 TWD – 4.26 TWD · the 3.74 TWD price screens above the 3.51 TWD fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Tycoons Worldwide Group (911622) currently trades at 3.74 TWD, while our model-based Fair Value estimate is 3.51 TWD, implying the stock looks roughly 6.2% fairly valued today. The Quality Score stands at 58/100 (solid quality), in the Basic Materials 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: medium).

Over the trailing twelve months, Tycoons Worldwide Group generated revenue of 7.1B TWD at a net margin of 1.5%. Revenue grew 102.5% year over year. It earns a return on equity of 2.3%. Net debt stands at 1.2B TWD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 2.63 TWD (bear case) to 4.26 TWD (bull case); at 3.74 TWD, the current price sits within 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 20% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -22% fair-value upside, at -6%, 911622 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.

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
Highest evidence
Residual Income 4.80 TWD 4.64 TWD 3.88 TWD 76
ROIC Compounder 0.8300 TWD 0.9000 TWD 0.9500 TWD 72
Growth-Adj P/E 2.36 TWD 3.37 TWD 4.38 TWD 68
All 13 models by family
DCF Models
Owner Earnings 0.9800 TWD 1.18 TWD 1.54 TWD 31
Earnings-Based
Graham-Dodd 1.44 TWD 1.76 TWD 1.98 TWD 54
EPV 0.8300 TWD 0.9000 TWD 0.9500 TWD 59
Multiples
P/E Multiple 3.34 TWD 4.45 TWD 5.57 TWD 63
P/S Multiple 2.70 TWD 3.61 TWD 4.51 TWD 58
P/B Multiple 2.70 TWD 3.61 TWD 4.51 TWD 55
EV/EBIT 1.06 TWD 1.26 TWD 1.47 TWD 53
EV/EBITDA 4.64 TWD 6.03 TWD 7.43 TWD 54
EV/Revenue 0.8800 TWD 1.07 TWD 1.26 TWD 43
Asset-Based
NCAV (Graham) 3.35 TWD 4.49 TWD 6.71 TWD 50
Economic Profit
Residual Income 4.80 TWD 4.64 TWD 3.88 TWD 76
ROIC Compounder 0.8300 TWD 0.9000 TWD 0.9500 TWD 72
Growth Earnings
Growth-Adj P/E 2.36 TWD 3.37 TWD 4.38 TWD 68

Widest divergence: Asset-Based (4.49 TWD) versus Earnings-Based (0.9000 TWD). Highest evidence: Residual Income (76).

Notify me when 911622 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 7.1B TWD
Revenue growth (YoY) +102%
Net margin 1.5%
Return on equity 2.3%
Free cash flow −311M TWD FY2025
P/E ratio 23.4
More key figures
Operating margin 0.8%
EPS (TTM) 0.1600 TWD
EPS growth (YoY) +11.1%
Net debt 1.2B TWD FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 53 · Market factors (momentum, volatility) 49

Profitability 29
Margins and returns on capital today
Quality Growth 98
Are margins and returns improving?
Cashflow 4
Earnings quality: real cash, not paper profit
Fin. Strength 45
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 87
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 25
Distance to the 52-week high (market factor)
Net Issuance 100
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

Tycoons Worldwide Group (Thailand) Public Company Limited, together with its subsidiaries, manufactures and distributes steel wire rods, steel annealing wires, reinforced concrete bars, steel bolts, and wire products in Thailand. It offers spheroidized annealing wires, screws, and thread rods; and invests in land plots and other companies.

Full company description

Tycoons Worldwide Group (Thailand) Public Company Limited, together with its subsidiaries, manufactures and distributes steel wire rods, steel annealing wires, reinforced concrete bars, steel bolts, and wire products in Thailand. It offers spheroidized annealing wires, screws, and thread rods; and invests in land plots and other companies. The company also exports its products. Tycoons Worldwide Group (Thailand) Public Company Limited was founded in 1996 and is based in Rayong, Thailand.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tycoons Worldwide Group reported revenue of 5.5B TWD in FY2025 versus 9.1B TWD in FY2021, a compound −11.9%/yr. Reported net income was 127M TWD in FY2025, compounding −23.9%/yr from FY2021.

Growth Quality 20/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
5.5B TWD
Latest YoY
+28.8%
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.
−16.4%
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.
−1.8%
Avg. growth/yr (19Y) 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.
−0.8%
Revenue −11.9%/yr
FY21 9.1B TWD
FY22 9.4B TWD
FY23 5.6B TWD
FY24 4.2B TWD
FY25 5.5B TWD
Net income −23.9%/yr
FY21 377M TWD
FY22 162M TWD
FY23 136M TWD
FY24 −283M TWD
FY25 127M TWD
Character of growth · EPS growth decomposed (2014-2025) +14.7 % p.a.
Revenue per share +0.1 pp

of which total revenue −3.0 pp · buybacks/dilution +3.2 pp

EBIT margin −7.6 pp
Tax rate +5.6 pp
Residual (interest, one-offs) +16.5 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 911622: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Tycoons Worldwide Group Fair Value". https://www.fairvalue-calculator.com/stock/911622

Peer Group

Steel · 382 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 Score 58 · Top 25%
Fair Value upside −6% · Above median
Return on equity (TTM) 2% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 1% · Below median
Revenue growth 102% · Top 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Steel median · lower = cheaper

P/E (TTM) 23.4× · Pricier than median
P/B 0.55× · Cheaper than median
P/S (TTM) 0.31× · Cheaper than median
EV/EBITDA 5.5× · Cheaper 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.

VALUE 25 · sector 16
FUTURE 100 · sector 4
PAST 9 · sector 16
HEALTH 100 · sector 95
DIVIDEND 0 · sector 40

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 Steel stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
JSW Steel Limited JSWSTEEL ₹1,269 ₹1,140 -10%
Tata Steel Limited TATASTEEL ₹186.20 ₹145.39 -22%
China Steel Corporation 2002A 37.25 TWD 8.74 TWD -77%
POSCO Holdings 005490 325,000 KRW 155,270 KRW -52%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,838 ARS +16%
Jindal Steel Limited JINDALSTEL ₹1,112 ₹516.27 -54%
Lloyds Metals and Energy Limited LLOYDSME ₹1,894 ₹771.10 -59%
Gerdau S.A GGBN 83.50 MXN 39.22 MXN -53%
Ternium S.A TXR 17,780 ARS 27,472 ARS +55%
NMDC Limited NMDC ₹85.00 ₹112.98 +33%

Compare Tycoons Worldwide Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Tycoons Worldwide Group (911622) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 3.51 TWD versus a price of 3.74 TWD, about −6% (fairly valued).
What is the fair value of 911622?
Our model-based fair value for Tycoons Worldwide Group is 3.51 TWD (as of Aug 13, 2026), built from audited fundamentals. The current price is 3.74 TWD.
What is the quality score of 911622?
Tycoons Worldwide Group has a Quality Score of 58/100. 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 Tycoons Worldwide Group (911622)?
Tycoons Worldwide Group reported trailing-twelve-month revenue of about 7.1B TWD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 911622?
The net profit margin of Tycoons Worldwide Group is about 1.5%, meaning it keeps roughly 1.5% of revenue as net income. Based on the latest reported figures.

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 Tycoons Worldwide Group 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.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.