Sunonwealth Electric Machine Industry Co Ltd
TWSE:2421
Intrinsic Value
The intrinsic value of one Sunonwealth Electric Machine Industry Co Ltd stock under the Base Case scenario is 130.33 TWD. Compared to the current market price of 82.4 TWD, Sunonwealth Electric Machine Industry Co Ltd is Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sunonwealth Electric Machine Industry Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Sunonwealth Electric Machine Industry Co Ltd
Balance Sheet Decomposition
Sunonwealth Electric Machine Industry Co Ltd
Current Assets | 11.4B |
Cash & Short-Term Investments | 4.9B |
Receivables | 4.3B |
Other Current Assets | 2.3B |
Non-Current Assets | 3.6B |
Long-Term Investments | 306.8m |
PP&E | 3.1B |
Intangibles | 53.2m |
Other Non-Current Assets | 122.2m |
Free Cash Flow Analysis
Sunonwealth Electric Machine Industry Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Sunonwealth Electric Machine Industry Co Ltd
Revenue
|
14.6B
TWD
|
Cost of Revenue
|
-10.5B
TWD
|
Gross Profit
|
4.2B
TWD
|
Operating Expenses
|
-2.5B
TWD
|
Operating Income
|
1.7B
TWD
|
Other Expenses
|
-184.6m
TWD
|
Net Income
|
1.5B
TWD
|
Profitability Score
Profitability Due Diligence
Sunonwealth Electric Machine Industry Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
Sunonwealth Electric Machine Industry Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sunonwealth Electric Machine Industry Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Score
Sunonwealth Electric Machine Industry Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sunonwealth Electric Machine Industry Co Ltd
According to Wall Street analysts, the average 1-year price target for Sunonwealth Electric Machine Industry Co Ltd is 132.19 TWD with a low forecast of 106.05 TWD and a high forecast of 168 TWD.
Dividends
Current shareholder yield for Sunonwealth Electric Machine Industry 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 Sunonwealth Electric Machine Industry Co Ltd stock under the Base Case scenario is 130.33 TWD.
Compared to the current market price of 82.4 TWD, Sunonwealth Electric Machine Industry Co Ltd is Undervalued by 37%.