EN DE

Yuasa Battery (Thailand) Public Company (YUASA) Fair Value & Analysis

Consumer Cyclical · TH · Market cap 1.5B THB

YB Yuasa Battery (Thailand) Public Company YUASA · BK
Price14.60 THB
Fair Value24.72 THB
Upside+69.3%
Quality69/100
Watch Yuasa Battery (Thailand) Public Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.3% net margin
generates free cash flow
6.31% dividend yield
Ranks above peers (12/13)
Moderate moat 59/100
Evidence: High Range 18.91 THB – 32.21 THB Share as image

Fair value as of: Jul 11, 2026

From 24 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from 38.04 THB to 24.72 THB (−35.0%) since Jun 25, 2026. Share price +2.8% over the past month.

A solid business, screening 69% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (18.91 THB). The market is more pessimistic than our downside scenario.
  • Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

18.38 THB 8.24 THB Fair Value 24.72 THB Jan 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range 8.24 THB – 18.38 THB · fair‑value band 18.91 THB – 32.21 THB · the 14.60 THB price screens below the 24.72 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Yuasa Battery (Thailand) Public Company (YUASA) currently trades at 14.60 THB, while our model-based Fair Value estimate is 24.72 THB, implying the stock looks roughly 69.3% undervalued today. The Quality Score stands at 69/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Yuasa Battery (Thailand) Public Company generated revenue of 2.6B THB at a net margin of 9.2%. Revenue declined 10.2% year over year. It earns a return on equity of 18.6%. The balance sheet holds a net cash position of 724M THB. Fundamentals as of Jul 11, 2026

Our scenario range runs from 18.91 THB (bear case) to 32.21 THB (bull case); at 14.60 THB, the current price sits below 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 1% below its 52-week high and 64% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at 69%, YUASA 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 12.90 THB 17.02 THB 44.70 THB 76
Growth DCF 26.37 THB 31.70 THB 38.79 THB 72
Gordon GGM 4.73 THB 6.22 THB 7.58 THB 70
All 24 models by family
DCF Models
FCF DCF 25.93 THB 31.63 THB 39.64 THB 38
Owner Earnings 26.73 THB 32.67 THB 41.01 THB 31
5Y Revenue Exit 25.91 THB 34.46 THB 45.61 THB 39
5Y EBITDA Exit 28.70 THB 39.27 THB 51.78 THB 41
5Y P/E Exit 33.49 THB 47.55 THB 62.45 THB 38
10Y Revenue Exit 25.28 THB 32.34 THB 40.56 THB 36
10Y EBITDA Exit 27.33 THB 35.26 THB 44.46 THB 37
10Y P/E Exit 30.04 THB 40.30 THB 51.20 THB 35
Earnings-Based
Graham-Dodd 15.34 THB 29.64 THB 37.03 THB 54
EPV 23.83 THB 26.15 THB 28.09 THB 59
Dividend Discount
Gordon GGM 4.73 THB 6.22 THB 7.58 THB 70
DDM Multi-Stage 4.73 THB 6.23 THB 7.78 THB 61
Multiples
P/E Multiple 37.22 THB 49.62 THB 62.03 THB 63
P/S Multiple 22.03 THB 29.37 THB 36.72 THB 58
P/B Multiple 28.76 THB 38.35 THB 47.93 THB 55
EV/EBIT 39.57 THB 50.49 THB 61.41 THB 53
EV/EBITDA 34.42 THB 43.63 THB 52.83 THB 54
EV/Revenue 27.38 THB 36.19 THB 45.00 THB 43
Asset-Based
NCAV (Graham) 6.46 THB 8.65 THB 12.91 THB 50
Growth DCF
Growth DCF 26.37 THB 31.70 THB 38.79 THB 72
Rev-Margin DCF 25.91 THB 34.80 THB 44.82 THB 67
Economic Profit
Residual Income 12.90 THB 17.02 THB 44.70 THB 76
ROIC Compounder 24.17 THB 26.94 THB 29.52 THB 67
Growth Earnings
Growth-Adj P/E 26.69 THB 38.12 THB 49.56 THB 68

Widest divergence: Multiples (38.35 THB) versus Dividend Discount (6.22 THB). Highest evidence: Residual Income (76).

Notify me when YUASA reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.7B THB
Revenue growth (YoY) +0.7%
Net margin 9.2%
Return on equity 18.0%
Free cash flow 240M THB FY2025
P/E ratio 6.3
More key figures
Operating margin 12.7%
EPS (TTM) 2.31 THB
EPS growth (YoY) +7.4%
Net cash 724M THB FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 69 · Market factors (momentum, volatility) 82

Profitability 67
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 97
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 93
Distance to the 52-week high (market factor)
Net Issuance 82
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

Yuasa Battery (Thailand) Public Company Limited engages in the manufacture and distribution of batteries for automobiles and motorcycles in Thailand. The company offers deep cycle, conventional battery, and maintenance free battery. It sells its products under the YUASA brand name, as well as under private brands, such as THUNDERLITE and YUCON.

Full company description

Yuasa Battery (Thailand) Public Company Limited engages in the manufacture and distribution of batteries for automobiles and motorcycles in Thailand. The company offers deep cycle, conventional battery, and maintenance free battery. It sells its products under the YUASA brand name, as well as under private brands, such as THUNDERLITE and YUCON. The company serves replacement equipment markets. It also exports its products. The company was incorporated in 1994 and is headquartered in Samut Prakan, Thailand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Yuasa Battery (Thailand) Public Company reported revenue of 2.6B THB in FY2025 versus 2.3B THB in FY2021, a compound +4.0%/yr. Reported net income was 243M THB in FY2025, compounding +25.6%/yr from FY2021.

Growth Quality 72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.6B THB
Latest YoY
−1.2%
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.
+0.7%
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.
+6.9%
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.
+2.9%
Revenue +4.0%/yr
FY21 2.3B THB
FY22 2.6B THB
FY23 2.7B THB
FY24 2.7B THB
FY25 2.6B THB
Net income +25.6%/yr
FY21 97.7M THB
FY22 109M THB
FY23 123M THB
FY24 172M THB
FY25 243M THB
Character of growth · EPS growth decomposed (2015-2025) +10.2 % p.a.
Revenue per share +4.8 pp

of which total revenue +4.8 pp · buybacks/dilution +0.0 pp

EBIT margin +4.3 pp
Tax rate +0.2 pp
Residual (interest, one-offs) +0.8 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 YUASA: 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). "Yuasa Battery (Thailand) Public Company Fair Value". https://www.fairvalue-calculator.com/stock/YUASA

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 Score 69 · Top 25%
Fair Value upside +69% · Top 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 12% · Top 25%
Revenue growth 1% · Below median
Dividend yield (TTM) 6.3% · Top 25%

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 6.1× · Cheaper than 75% of peers
P/B 1.10× · Cheaper than median
P/S (TTM) 0.58× · Cheaper than median
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 2.3× · Cheaper than 75% of peers

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 100 · sector 16
FUTURE 4 · sector 23
PAST 72 · sector 26
HEALTH 0 · sector 95
DIVIDEND 100 · 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 11, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Yuasa Battery (Thailand) Public Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Frequently asked questions

Is Yuasa Battery (Thailand) Public Company (YUASA) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of 24.72 THB versus a price of 14.60 THB, about +69% (undervalued).
What is the fair value of YUASA?
Our model-based fair value for Yuasa Battery (Thailand) Public Company is 24.72 THB (as of Jul 11, 2026), built from audited fundamentals. The current price is 14.60 THB.
What is the quality score of YUASA?
Yuasa Battery (Thailand) Public Company has a Quality Score of 69/100. 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 Yuasa Battery (Thailand) Public Company (YUASA)?
Yuasa Battery (Thailand) Public Company reported trailing-twelve-month revenue of about 2.6B THB (latest available figure, as of Jul 11, 2026).
What is the net profit margin of YUASA?
The net profit margin of Yuasa Battery (Thailand) Public Company is about 9.2%, meaning it keeps roughly 9.2% 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 Yuasa Battery (Thailand) Public Company 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.