S

Shui-Mu International Co Ltd
TWSE:8443

Watchlist Manager
Shui-Mu International Co Ltd
TWSE:8443
Watchlist
Price: 11.6 TWD 0.43%
Market Cap: 774.9m TWD
Have any thoughts about
Shui-Mu International Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Shui-Mu International Co Ltd stock under the Base Case scenario is 13.88 TWD. Compared to the current market price of 11.6 TWD, Shui-Mu International Co Ltd is Undervalued by 16%.

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
13.88 TWD
Undervaluation 16%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
3
vs Industry
55
Median 3Y
0.7
Median 5Y
0.7
Industry
1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
18
Median 3Y
-3.7
Median 5Y
-4.1
Industry
18.7
More Details
4
P/OCF
P/OCF
Price to OCF
4
vs History
55
vs Industry
64
Median 3Y
5.1
Median 5Y
4.2
Industry
10.1
More Details
23.6
P/FCFE
P/FCFE
Price to FCFE
23.6
vs History
4
vs Industry
46
Median 3Y
-9
Median 5Y
-8.7
Industry
17.3
More Details
1
P/B
P/B
Price to Book Value
1
vs History
0
vs Industry
53
Median 3Y
0.9
Median 5Y
0.8
Industry
1.4
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
38
vs Industry
64
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
More Details
1.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.2
vs History
52
vs Industry
78
Median 3Y
1.4
Median 5Y
1.3
Industry
4.1
More Details
5.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.5
vs History
57
vs Industry
63
Median 3Y
5.7
Median 5Y
6.2
Industry
11
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
6
Median 3Y
-6.2
Median 5Y
-4.7
Industry
14.3
More Details
3.8
EV/OCF
EV/OCF
Enterprise Value to OCF
3.8
vs History
57
vs Industry
67
Median 3Y
5.5
Median 5Y
4.8
Industry
11
More Details
4.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
4.1
vs History
71
vs Industry
56
Median 3Y
5.9
Median 5Y
6.6
Industry
13.4
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
14
vs Industry
72
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Shui-Mu International Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
Shui-Mu International Co Ltd
TWSE:8443
774.9m TWD 0.7 -20.4 5.5 -11.9
US
Nike Inc
NYSE:NKE
114.3B USD 2.3 23.4 18 20.6
US
Deckers Outdoor Corp
NYSE:DECK
31.6B USD 6.8 36.1 26.7 28.4
CH
On Holding AG
NYSE:ONON
18.1B USD 7.5 129.3 53.8 79.8
JP
Asics Corp
TSE:7936
2.2T JPY 3.4 37 20.1 24.2
CN
Huali Industrial Group Co Ltd
SZSE:300979
88.5B CNY 3.8 23.5 17.3 17.3
UK
Birkenstock Holding PLC
NYSE:BIRK
11.3B USD 6 56.5 21.9 27
US
Skechers USA Inc
NYSE:SKX
10.2B USD 1.2 16.2 8.3 10.3
DE
Puma SE
XETRA:PUM
6.8B EUR 0.8 25.8 12.9 12.9
US
Crocs Inc
NASDAQ:CROX
6.6B USD 1.6 7.9 7.2 7.6
TW
Feng Tay Enterprises Co Ltd
TWSE:9910
131.3B TWD 1.5 23.4 12.3 17.2
P/E Multiple
Earnings Growth P/E to Growth
TW
S
Shui-Mu International Co Ltd
TWSE:8443
Average P/E: 37.9
Negative Multiple: -20.4 		N/A N/A
US
Nike Inc
NYSE:NKE
23.4
-5%
N/A
US
Deckers Outdoor Corp
NYSE:DECK
36.1
49%
0.7
CH
On Holding AG
NYSE:ONON
129.3
456%
0.3
JP
Asics Corp
TSE:7936
37
149%
0.2
CN
Huali Industrial Group Co Ltd
SZSE:300979
23.5
60%
0.4
UK
Birkenstock Holding PLC
NYSE:BIRK
56.5
N/A N/A
US
Skechers USA Inc
NYSE:SKX
16.2
61%
0.3
DE
Puma SE
XETRA:PUM
25.8
62%
0.4
US
Crocs Inc
NASDAQ:CROX
7.9
2%
4.1
TW
Feng Tay Enterprises Co Ltd
TWSE:9910
23.4
66%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
S
Shui-Mu International Co Ltd
TWSE:8443
Average EV/EBITDA: 18.5
5.5
N/A N/A
US
Nike Inc
NYSE:NKE
18
-5%
N/A
US
Deckers Outdoor Corp
NYSE:DECK
26.7
49%
0.5
CH
On Holding AG
NYSE:ONON
53.8
172%
0.3
JP
Asics Corp
TSE:7936
20.1
109%
0.2
CN
Huali Industrial Group Co Ltd
SZSE:300979
17.3
91%
0.2
UK
Birkenstock Holding PLC
NYSE:BIRK
21.9
N/A N/A
US
Skechers USA Inc
NYSE:SKX
8.3
49%
0.2
DE
Puma SE
XETRA:PUM
12.9
30%
0.4
US
Crocs Inc
NASDAQ:CROX
7.2
3%
2.5
TW
Feng Tay Enterprises Co Ltd
TWSE:9910
12.3
61%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
S
Shui-Mu International Co Ltd
TWSE:8443
Average EV/EBIT: 24.5
Negative Multiple: -11.9 		N/A N/A
US
Nike Inc
NYSE:NKE
20.6
-4%
N/A
US
Deckers Outdoor Corp
NYSE:DECK
28.4
48%
0.6
CH
On Holding AG
NYSE:ONON
79.8
172%
0.5
JP
Asics Corp
TSE:7936
24.2
N/A N/A
CN
Huali Industrial Group Co Ltd
SZSE:300979
17.3
65%
0.3
UK
Birkenstock Holding PLC
NYSE:BIRK
27
N/A N/A
US
Skechers USA Inc
NYSE:SKX
10.3
56%
0.2
DE
Puma SE
XETRA:PUM
12.9
42%
0.3
US
Crocs Inc
NASDAQ:CROX
7.6
2%
4.8
TW
Feng Tay Enterprises Co Ltd
TWSE:9910
17.2
73%
0.2

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.