T

Tai Roun Products Co Ltd
TWSE:1220

Watchlist Manager
Tai Roun Products Co Ltd
TWSE:1220
Watchlist
Price: 12.55 TWD Market Closed
Market Cap: 2.2B TWD

Relative Value

The Relative Value of one Tai Roun Products Co Ltd stock under the Base Case scenario is 12.26 TWD. Compared to the current market price of 12.55 TWD, Tai Roun Products Co Ltd is Overvalued by 2%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
12.26 TWD
Overvaluation 2%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
49
Median 3Y
0.8
Median 5Y
0.8
Industry
1
vs History
19
vs Industry
49
Median 3Y
31.4
Median 5Y
18.3
Industry
16.1
vs History
vs Industry
46
Median 3Y
6
Median 5Y
6.2
Industry
10
vs History
33
vs Industry
43
Median 3Y
10.3
Median 5Y
15.2
Industry
17.3
vs History
88
vs Industry
53
Median 3Y
1.2
Median 5Y
1.1
Industry
1.5
vs History
38
vs Industry
59
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1
vs History
25
vs Industry
51
Median 3Y
5.4
Median 5Y
5.2
Industry
4.8
vs History
23
vs Industry
55
Median 3Y
12.2
Median 5Y
9.5
Industry
10.1
vs History
15
vs Industry
54
Median 3Y
24.5
Median 5Y
12.7
Industry
13.3
vs History
vs Industry
53
Median 3Y
4.9
Median 5Y
5.7
Industry
11.5
vs History
vs Industry
43
Median 3Y
5.1
Median 5Y
5.8
Industry
16.1
vs History
82
vs Industry
51
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Tai Roun Products Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
Tai Roun Products Co Ltd
TWSE:1220
2.2B TWD 0.6 50.9 17.8 47.9
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
193.6B CHF 2.1 18.8 12.7 15.7
US
Mondelez International Inc
NASDAQ:MDLZ
73.8B USD 2 20.9 16.2 21.1
FR
Danone SA
PAR:BN
49.4B EUR 1.8 26.8 11.6 15.6
ZA
Tiger Brands Ltd
JSE:TBS
53.1B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
40.1B USD 3.5 29.7 17.7 22.1
CN
Muyuan Foods Co Ltd
SZSE:002714
263.9B CNY 1.7 11.9 12.2 12.2
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.3B CHF 4.6 40.9 23.8 32.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
220B CNY 7.8 32.1 29.3 29.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
T
Tai Roun Products Co Ltd
TWSE:1220
Average EV/EBITDA: 20 742.6
17.8
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.7
1%
12.7
US
Mondelez International Inc
NASDAQ:MDLZ
16.2
-2%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
US
Hershey Co
NYSE:HSY
17.7
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.8
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.3
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
T
Tai Roun Products Co Ltd
TWSE:1220
Average EV/EBIT: 35 386.7
47.9
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.7
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
21.1
-3%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
US
Hershey Co
NYSE:HSY
22.1
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.5
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.3
11%
2.7