Dyaco International Inc
TWSE:1598

Watchlist Manager
Dyaco International Inc Logo
Dyaco International Inc
TWSE:1598
Watchlist
Price: 21 TWD -4.11% Market Closed
Market Cap: 3.8B TWD

Relative Value

The Relative Value of one Dyaco International Inc stock under the Base Case scenario is 34.06 TWD. Compared to the current market price of 21 TWD, Dyaco International Inc is Undervalued by 38%.

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
34.06 TWD
Undervaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
66
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
vs History
19
vs Industry
1
Median 3Y
-31.9
Median 5Y
6.4
Industry
19.7
vs History
vs Industry
50
Median 3Y
8.3
Median 5Y
8.1
Industry
11.4
vs History
vs Industry
10
Median 3Y
-5.1
Median 5Y
5.4
Industry
19.2
vs History
96
vs Industry
59
Median 3Y
1.1
Median 5Y
1.3
Industry
1.7
vs History
23
vs Industry
48
Median 3Y
1
Median 5Y
1
Industry
1.4
vs History
57
vs Industry
52
Median 3Y
3
Median 5Y
2.8
Industry
4.4
vs History
47
vs Industry
11
Median 3Y
25.1
Median 5Y
22.6
Industry
11.7
vs History
12
vs Industry
0
Median 3Y
-29.6
Median 5Y
-18.2
Industry
16.4
vs History
vs Industry
35
Median 3Y
12.6
Median 5Y
11.2
Industry
12.2
vs History
vs Industry
16
Median 3Y
27
Median 5Y
14
Industry
15.2
vs History
82
vs Industry
58
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Dyaco International Inc 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
Dyaco International Inc
TWSE:1598
3.6B TWD 0.5 51 22.2 138.8
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 21.2 10.7 13.5
US
Hasbro Inc
NASDAQ:HAS
12.2B USD 2.8 -21.8 14.6 17
JP
Shimano Inc
TSE:7309
1.5T JPY 3.2 29 13.5 20.2
UK
Games Workshop Group PLC
LSE:GAW
6.2B GBP 10 31.6 20 23.3
US
Mattel Inc
NASDAQ:MAT
6.6B USD 1.3 15.3 9.9 12.7
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
42.1B CNY 2.3 23.3 18.4 18.4
US
Brunswick Corp
NYSE:BC
5.8B USD 1.1 -24.3 13 26
CA
BRP Inc
TSX:DOO
8B CAD 1 328.6 10.4 18.7
US
Acushnet Holdings Corp
NYSE:GOLF
5.3B USD 2.1 23.8 16.6 19.6
IT
Technogym SpA
MIL:TGYM
3.4B EUR 3.6 35.4 17.4 24.1
P/E Multiple
Earnings Growth PEG
TW
Dyaco International Inc
TWSE:1598
Average P/E: 62.1
51
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
21.2
6%
3.5
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -21.8
29%
N/A
JP
Shimano Inc
TSE:7309
29
1%
29
UK
Games Workshop Group PLC
LSE:GAW
31.6
4%
7.9
US
Mattel Inc
NASDAQ:MAT
15.3
3%
5.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.3
26%
0.9
US
Brunswick Corp
NYSE:BC
Negative Multiple: -24.3
39%
N/A
CA
BRP Inc
TSX:DOO
328.6
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
23.8
6%
4
IT
Technogym SpA
MIL:TGYM
35.4
18%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Dyaco International Inc
TWSE:1598
Average EV/EBITDA: 15.1
22.2
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.7
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
14.6
14%
1
JP
Shimano Inc
TSE:7309
13.5
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
20
4%
5
US
Mattel Inc
NASDAQ:MAT
9.9
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
18.4
38%
0.5
US
Brunswick Corp
NYSE:BC
13
4%
3.2
CA
BRP Inc
TSX:DOO
10.4
9%
1.2
US
Acushnet Holdings Corp
NYSE:GOLF
16.6
8%
2.1
IT
Technogym SpA
MIL:TGYM
17.4
14%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Dyaco International Inc
TWSE:1598
Average EV/EBIT: 30.2
138.8
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.5
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
17
16%
1.1
JP
Shimano Inc
TSE:7309
20.2
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
23.3
4%
5.8
US
Mattel Inc
NASDAQ:MAT
12.7
3%
4.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
18.4
33%
0.6
US
Brunswick Corp
NYSE:BC
26
7%
3.7
CA
BRP Inc
TSX:DOO
18.7
12%
1.6
US
Acushnet Holdings Corp
NYSE:GOLF
19.6
5%
3.9
IT
Technogym SpA
MIL:TGYM
24.1
17%
1.4