Kinik Co
TWSE:1560
Intrinsic Value
The intrinsic value of one Kinik Co stock under the Base Case scenario is 299.49 TWD. Compared to the current market price of 191 TWD, Kinik Co is Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kinik Co
Fundamental Analysis

Revenue & Expenses Breakdown
Kinik Co
Balance Sheet Decomposition
Kinik Co
Current Assets | 5.2B |
Cash & Short-Term Investments | 2B |
Receivables | 1.2B |
Other Current Assets | 2.1B |
Non-Current Assets | 5.8B |
Long-Term Investments | 1.1B |
PP&E | 4.5B |
Other Non-Current Assets | 161.3m |
Free Cash Flow Analysis
Kinik Co
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Kinik Co
Revenue
|
7B
TWD
|
Cost of Revenue
|
-4.8B
TWD
|
Gross Profit
|
2.2B
TWD
|
Operating Expenses
|
-1B
TWD
|
Operating Income
|
1.2B
TWD
|
Other Expenses
|
-120.2m
TWD
|
Net Income
|
1B
TWD
|
Profitability Score
Profitability Due Diligence
Kinik Co's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Kinik Co's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kinik Co's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Score
Kinik Co's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kinik Co
According to Wall Street analysts, the average 1-year price target for Kinik Co is 329.46 TWD with a low forecast of 290.88 TWD and a high forecast of 388.5 TWD.
Dividends
Current shareholder yield for Kinik Co is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Kinik Co stock under the Base Case scenario is 299.49 TWD.
Compared to the current market price of 191 TWD, Kinik Co is Undervalued by 36%.