Tex-Ray Industrial Co Ltd
TWSE:1467

Watchlist Manager
Tex-Ray Industrial Co Ltd Logo
Tex-Ray Industrial Co Ltd
TWSE:1467
Watchlist
Price: 7.23 TWD 1.12% Market Closed
Market Cap: 1.7B TWD

Relative Value

The Relative Value of one Tex-Ray Industrial Co Ltd stock under the Base Case scenario is 14.68 TWD. Compared to the current market price of 7.23 TWD, Tex-Ray Industrial Co Ltd is Undervalued by 51%.

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
14.68 TWD
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
63
Median 3Y
0.5
Median 5Y
0.5
Industry
1
vs History
vs Industry
20
Median 3Y
-11.3
Median 5Y
-9.7
Industry
18
vs History
vs Industry
35
Median 3Y
6
Median 5Y
6
Industry
10.2
vs History
vs Industry
40
Median 3Y
4.7
Median 5Y
6.3
Industry
18.1
vs History
95
vs Industry
59
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3
vs History
3
vs Industry
49
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2
vs History
3
vs Industry
37
Median 3Y
4.8
Median 5Y
4.2
Industry
3.9
vs History
12
vs Industry
24
Median 3Y
19.9
Median 5Y
17.2
Industry
9.8
vs History
vs Industry
7
Median 3Y
-19
Median 5Y
20.8
Industry
13.3
vs History
vs Industry
23
Median 3Y
10.5
Median 5Y
10.3
Industry
11.4
vs History
vs Industry
18
Median 3Y
14.4
Median 5Y
11.1
Industry
15.1
vs History
74
vs Industry
56
Median 3Y
0.8
Median 5Y
0.8
Industry
1

Multiples Across Competitors

Competitors Multiples
Tex-Ray Industrial Co Ltd 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
Tex-Ray Industrial Co Ltd
TWSE:1467
1.7B TWD 0.3 -9.9 46 -78.8
HK
Cecep Costin New Materials Group Ltd
HKEX:2228
42B HKD 55.4 -191.6 -97.3 -97.3
CN
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
33B CNY 3.7 -71.2 -164 -164
TW
Eclat Textile Co Ltd
TWSE:1476
103.7B TWD 2.7 18.4 13 14.5
IN
Spentex Industries Ltd
NSE:SPENTEX
291.1B INR 127 -610.1 -649.9 -602.8
CN
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
21.6B CNY 8.8 85.3 69.8 69.8
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
260B INR 26.4 139.2 -321.4 -255.8
CN
Weiqiao Textile Co Ltd
HKEX:2698
19.4B HKD 1.1 -12.4 -7.3 -7.3
UK
Coats Group PLC
LSE:COA
1.6B GBP 1.5 27.2 157.4 199.1
TW
Ruentex Industries Ltd
TWSE:2915
57.7B TWD 20.7 6.4 176.4 242.6
CN
Sunvim Group Co Ltd
SZSE:002083
11.9B CNY 2.3 38.6 28.2 28.2
P/E Multiple
Earnings Growth PEG
TW
Tex-Ray Industrial Co Ltd
TWSE:1467
Average P/E: 52.5
Negative Multiple: -9.9
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -191.6 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -71.2 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
18.4
4%
4.6
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -610.1 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
85.3
32%
2.7
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
139.2
N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -12.4 N/A N/A
UK
Coats Group PLC
LSE:COA
27.2
42%
0.6
TW
Ruentex Industries Ltd
TWSE:2915
6.4
N/A N/A
CN
Sunvim Group Co Ltd
SZSE:002083
38.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Tex-Ray Industrial Co Ltd
TWSE:1467
Average EV/EBITDA: 81.8
46
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -97.3 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -164 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
13
6%
2.2
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -649.9 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
69.8
N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -321.4 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.3 N/A N/A
UK
Coats Group PLC
LSE:COA
157.4
13%
12.1
TW
Ruentex Industries Ltd
TWSE:2915
176.4
N/A N/A
CN
Sunvim Group Co Ltd
SZSE:002083
28.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Tex-Ray Industrial Co Ltd
TWSE:1467
Average EV/EBIT: 110.8
Negative Multiple: -78.8
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -97.3 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -164 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
14.5
6%
2.4
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -602.8 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
69.8
N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -255.8 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.3 N/A N/A
UK
Coats Group PLC
LSE:COA
199.1
17%
11.7
TW
Ruentex Industries Ltd
TWSE:2915
242.6
N/A N/A
CN
Sunvim Group Co Ltd
SZSE:002083
28.2
N/A N/A