
Topco Scientific Co Ltd
TWSE:5434

Intrinsic Value
The intrinsic value of one
Topco Scientific Co Ltd
stock under the Base Case scenario is
302.84
TWD.
Compared to the current market price of 283 TWD,
Topco Scientific Co Ltd
is
Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Topco Scientific Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Topco Scientific Co Ltd
Balance Sheet Decomposition
Topco Scientific Co Ltd
Current Assets | 21.6B |
Cash & Short-Term Investments | 5.5B |
Receivables | 10.2B |
Other Current Assets | 6B |
Non-Current Assets | 15.7B |
Long-Term Investments | 5.1B |
PP&E | 9.9B |
Intangibles | 356.9m |
Other Non-Current Assets | 386.6m |
Free Cash Flow Analysis
Topco Scientific Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Topco Scientific Co Ltd
Revenue
|
57B
TWD
|
Cost of Revenue
|
-49.3B
TWD
|
Gross Profit
|
7.7B
TWD
|
Operating Expenses
|
-3.8B
TWD
|
Operating Income
|
3.9B
TWD
|
Other Expenses
|
-287.5m
TWD
|
Net Income
|
3.7B
TWD
|
Profitability Score
Profitability Due Diligence
Topco Scientific Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Topco Scientific Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Topco Scientific Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
Topco Scientific Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Topco Scientific Co Ltd
According to Wall Street analysts, the average 1-year price target for
Topco Scientific Co Ltd
is 358.53 TWD
with a low forecast of 353.5 TWD and a high forecast of 370.65 TWD.
Dividends
Current shareholder yield for Topco Scientific 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
Topco Scientific Co Ltd
stock under the Base Case scenario is
302.84
TWD.
Compared to the current market price of 283 TWD,
Topco Scientific Co Ltd
is
Undervalued by 7%.