K

Kaulin Manufacturing Co Ltd
TWSE:1531

Watchlist Manager
Kaulin Manufacturing Co Ltd
TWSE:1531
Watchlist
Price: 12.4 TWD Market Closed
Market Cap: NT$2.3B

Relative Value

The Relative Value of one Kaulin Manufacturing Co Ltd stock under the Base Case scenario is 8.98 TWD. Compared to the current market price of 12.4 TWD, Kaulin Manufacturing Co Ltd is Overvalued by 28%.

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
8.98 TWD
Overvaluation 28%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Kaulin Manufacturing 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
Kaulin Manufacturing Co Ltd
TWSE:1531
2.3B TWD 1.4 -1 074.8 29.9 -27.8
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
118.2B USD 5.9 32.4 24.1 29.3
SE
Atlas Copco AB
STO:ATCO A
894.6B SEK 5.3 33.7 20.7 26.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15.2T JPY 3.2 61.2 27.9 41.4
US
Barnes Group Inc
NYSE:B
87.8B USD 5.3 21.8 9.3 11.9
US
Illinois Tool Works Inc
NYSE:ITW
75.5B USD 4.8 25 18.3 20.1
SE
Sandvik AB
STO:SAND
439.3B SEK 3.6 29.9 16.6 22.6
CH
Schindler Holding AG
SIX:SCHP
32.2B CHF 2.9 32.7 18.8 23.4
JP
Fanuc Corp
TSE:6954
5.8T JPY 7 36.2 23.3 29.4
FI
Kone Oyj
OMXH:KNEBV
31.5B EUR 2.8 33 19.1 23.8
P/E Multiple
Earnings Growth PEG
TW
K
Kaulin Manufacturing Co Ltd
TWSE:1531
Average P/E: 36 397.7
Negative Multiple: -1 074.8
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
363 670.8
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
32.4
10%
3.2
SE
Atlas Copco AB
STO:ATCO A
33.7
11%
3.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
61.2
21%
2.9
US
Barnes Group Inc
NYSE:B
21.8
45%
0.5
US
Illinois Tool Works Inc
NYSE:ITW
25
0%
N/A
SE
Sandvik AB
STO:SAND
29.9
13%
2.3
CH
Schindler Holding AG
SIX:SCHP
32.7
10%
3.3
JP
Fanuc Corp
TSE:6954
36.2
12%
3
FI
K
Kone Oyj
OMXH:KNEBV
33
7%
4.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
K
Kaulin Manufacturing Co Ltd
TWSE:1531
Average EV/EBITDA: 15 638.9
29.9
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
24.1
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
20.7
10%
2.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
27.9
19%
1.5
US
Barnes Group Inc
NYSE:B
9.3
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.3
3%
6.1
SE
Sandvik AB
STO:SAND
16.6
8%
2.1
CH
Schindler Holding AG
SIX:SCHP
18.8
8%
2.3
JP
Fanuc Corp
TSE:6954
23.3
10%
2.3
FI
K
Kone Oyj
OMXH:KNEBV
19.1
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
K
Kaulin Manufacturing Co Ltd
TWSE:1531
Average EV/EBIT: 21 039.7
Negative Multiple: -27.8
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
29.3
15%
2
SE
Atlas Copco AB
STO:ATCO A
26.4
10%
2.6
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
41.4
N/A N/A
US
Barnes Group Inc
NYSE:B
11.9
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
20.1
4%
5
SE
Sandvik AB
STO:SAND
22.6
11%
2.1
CH
Schindler Holding AG
SIX:SCHP
23.4
10%
2.3
JP
Fanuc Corp
TSE:6954
29.4
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
23.8
10%
2.4