Shenmao Technology Inc
TWSE:3305

Watchlist Manager
Shenmao Technology Inc Logo
Shenmao Technology Inc
TWSE:3305
Watchlist
Price: 125 TWD -0.4% Market Closed
Market Cap: 17.9B TWD

Relative Value

The Relative Value of one Shenmao Technology Inc stock under the Base Case scenario is 103.61 TWD. Compared to the current market price of 125 TWD, Shenmao Technology Inc is Overvalued by 17%.

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
103.61 TWD
Overvaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
55
Median 3Y
1.3
Median 5Y
1
Industry
1.9
vs History
11
vs Industry
32
Median 3Y
32.9
Median 5Y
21.3
Industry
23.2
vs History
vs Industry
33
Median 3Y
-7
Median 5Y
-9.2
Industry
16
vs History
19
vs Industry
20
Median 3Y
9.1
Median 5Y
8.1
Industry
22.5
vs History
1
vs Industry
47
Median 3Y
1.8
Median 5Y
1.7
Industry
2.2
vs History
0
vs Industry
50
Median 3Y
1.4
Median 5Y
1.2
Industry
2
vs History
0
vs Industry
27
Median 3Y
10.4
Median 5Y
9.2
Industry
7
vs History
3
vs Industry
27
Median 3Y
19.6
Median 5Y
15.9
Industry
13.3
vs History
3
vs Industry
29
Median 3Y
23.2
Median 5Y
18.4
Industry
17.7
vs History
vs Industry
32
Median 3Y
-8.6
Median 5Y
-11.8
Industry
16.3
vs History
vs Industry
27
Median 3Y
-7.3
Median 5Y
-9.9
Industry
19.8
vs History
1
vs Industry
43
Median 3Y
1.4
Median 5Y
1.3
Industry
1.6

Multiples Across Competitors

Competitors Multiples
Shenmao Technology 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
Shenmao Technology Inc
TWSE:3305
17.3B TWD 1.7 43 29.1 33.1
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
119.1B USD 5.9 32.7 24.3 29.5
SE
Atlas Copco AB
STO:ATCO A
930.3B SEK 5.4 33.7 21.4 27
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15.7T JPY 3.2 61.8 28.8 42.7
US
Barnes Group Inc
NYSE:B
82.2B USD 5.6 22.9 9.8 12.5
US
Illinois Tool Works Inc
NYSE:ITW
76.4B USD 4.8 25.3 18.5 20.3
SE
Sandvik AB
STO:SAND
410.6B SEK 3.4 27.8 15.7 21.5
CH
Schindler Holding AG
SIX:SCHP
33.3B CHF 3 33.8 19.5 24.4
JP
Fanuc Corp
TSE:6954
6.2T JPY 7.6 39.4 25.8 32.9
FI
Kone Oyj
OMXH:KNEBV
32.6B EUR 2.9 34.2 19.9 24.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Shenmao Technology Inc
TWSE:3305
Average EV/EBITDA: 15 639.4
29.1
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.3
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
21.4
3%
7.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
28.8
19%
1.5
US
Barnes Group Inc
NYSE:B
9.8
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.5
3%
6.2
SE
Sandvik AB
STO:SAND
15.7
6%
2.6
CH
Schindler Holding AG
SIX:SCHP
19.5
8%
2.4
JP
Fanuc Corp
TSE:6954
25.8
10%
2.6
FI
K
Kone Oyj
OMXH:KNEBV
19.9
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Shenmao Technology Inc
TWSE:3305
Average EV/EBIT: 19 130.7
33.1
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.5
15%
2
SE
Atlas Copco AB
STO:ATCO A
27
4%
6.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
42.7
N/A N/A
US
Barnes Group Inc
NYSE:B
12.5
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
20.3
4%
5.1
SE
Sandvik AB
STO:SAND
21.5
8%
2.7
CH
Schindler Holding AG
SIX:SCHP
24.4
10%
2.4
JP
Fanuc Corp
TSE:6954
32.9
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.7
10%
2.5