Hsin Kuang Steel Co Ltd
TWSE:2031
Intrinsic Value
The intrinsic value of one Hsin Kuang Steel Co Ltd stock under the Base Case scenario is 34.85 TWD. Compared to the current market price of 49.95 TWD, Hsin Kuang Steel Co Ltd is Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hsin Kuang Steel Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Hsin Kuang Steel Co Ltd
Balance Sheet Decomposition
Hsin Kuang Steel Co Ltd
Current Assets | 16B |
Cash & Short-Term Investments | 4.8B |
Receivables | 4.5B |
Other Current Assets | 6.7B |
Non-Current Assets | 13.6B |
Long-Term Investments | 7.7B |
PP&E | 5.6B |
Intangibles | 39.8m |
Other Non-Current Assets | 263.9m |
Free Cash Flow Analysis
Hsin Kuang Steel Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Hsin Kuang Steel Co Ltd
Revenue
|
14.6B
TWD
|
Cost of Revenue
|
-13.4B
TWD
|
Gross Profit
|
1.2B
TWD
|
Operating Expenses
|
-577.4m
TWD
|
Operating Income
|
592.6m
TWD
|
Other Expenses
|
851.7m
TWD
|
Net Income
|
1.4B
TWD
|
Profitability Score
Profitability Due Diligence
Hsin Kuang Steel Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Hsin Kuang Steel Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hsin Kuang Steel Co Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Score
Hsin Kuang Steel Co Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hsin Kuang Steel Co Ltd
According to Wall Street analysts, the average 1-year price target for Hsin Kuang Steel Co Ltd is 56.1 TWD with a low forecast of 55.55 TWD and a high forecast of 57.75 TWD.
Dividends
Current shareholder yield for Hsin Kuang Steel Co Ltd 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 Hsin Kuang Steel Co Ltd stock under the Base Case scenario is 34.85 TWD.
Compared to the current market price of 49.95 TWD, Hsin Kuang Steel Co Ltd is Overvalued by 30%.