Hunya Foods Co Ltd
TWSE:1236

Watchlist Manager
Hunya Foods Co Ltd Logo
Hunya Foods Co Ltd
TWSE:1236
Watchlist
Price: 24.85 TWD -0.6%
Market Cap: 2.2B TWD

Relative Value

The Relative Value of one Hunya Foods Co Ltd stock under the Base Case scenario is 27.65 TWD. Compared to the current market price of 24.85 TWD, Hunya Foods Co Ltd is Undervalued by 10%.

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
27.65 TWD
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
41
Median 3Y
1
Median 5Y
1
Industry
1
vs History
vs Industry
4
Median 3Y
5.1
Median 5Y
8.2
Industry
16.1
vs History
19
vs Industry
13
Median 3Y
14.9
Median 5Y
14.1
Industry
10
vs History
vs Industry
30
Median 3Y
-4.3
Median 5Y
6
Industry
17.3
vs History
46
vs Industry
67
Median 3Y
0.8
Median 5Y
0.9
Industry
1.5
vs History
23
vs Industry
35
Median 3Y
1.4
Median 5Y
1.4
Industry
1.1
vs History
23
vs Industry
38
Median 3Y
5
Median 5Y
5
Industry
4.8
vs History
39
vs Industry
18
Median 3Y
14.6
Median 5Y
14.6
Industry
10.1
vs History
vs Industry
1
Median 3Y
-52
Median 5Y
-54.6
Industry
13.3
vs History
19
vs Industry
10
Median 3Y
17.7
Median 5Y
17.2
Industry
11.5
vs History
vs Industry
17
Median 3Y
-12
Median 5Y
-9.8
Industry
16.1
vs History
33
vs Industry
62
Median 3Y
0.7
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Hunya Foods 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
Hunya Foods Co Ltd
TWSE:1236
2.2B TWD 1.1 -85.4 17.3 -67.3
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
ZA
Tiger Brands Ltd
JSE:TBS
53.1B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.1B EUR 1.8 26.7 11.5 15.5
US
Hershey Co
NYSE:HSY
40.4B USD 3.5 29.7 17.8 22.2
CN
Muyuan Foods Co Ltd
SZSE:002714
264.2B 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
26.6B CHF 4.7 41.4 24.1 32.8
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.1B CNY 7.9 32.3 29.4 29.4
P/E Multiple
Earnings Growth PEG
TW
Hunya Foods Co Ltd
TWSE:1236
Average P/E: 67 616.8
Negative Multiple: -85.4
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.8
5%
3.8
US
Mondelez International Inc
NASDAQ:MDLZ
20.9
-1%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
5%
N/A
FR
Danone SA
PAR:BN
26.7
13%
2.1
US
Hershey Co
NYSE:HSY
29.7
-9%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
11.9
25%
0.5
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
41.4
9%
4.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32.3
9%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Hunya Foods Co Ltd
TWSE:1236
Average EV/EBITDA: 20 742.6
17.3
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
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
US
Hershey Co
NYSE:HSY
17.8
-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
24.1
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Hunya Foods Co Ltd
TWSE:1236
Average EV/EBIT: 39 804.2
Negative Multiple: -67.3
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
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
US
Hershey Co
NYSE:HSY
22.2
-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
32.8
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.4
11%
2.7