Hota Industrial Mfg. Co Ltd
TWSE:1536
Intrinsic Value
The intrinsic value of one Hota Industrial Mfg. Co Ltd stock under the Base Case scenario is 35.07 TWD. Compared to the current market price of 61.2 TWD, Hota Industrial Mfg. Co Ltd is Overvalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hota Industrial Mfg. Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Hota Industrial Mfg. Co Ltd
Balance Sheet Decomposition
Hota Industrial Mfg. Co Ltd
Current Assets | 7.2B |
Cash & Short-Term Investments | 1.1B |
Receivables | 2.8B |
Other Current Assets | 3.3B |
Non-Current Assets | 15.2B |
Long-Term Investments | 690.5m |
PP&E | 14.4B |
Intangibles | 5.5m |
Other Non-Current Assets | 153m |
Free Cash Flow Analysis
Hota Industrial Mfg. Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Hota Industrial Mfg. Co Ltd
Revenue
|
5.8B
TWD
|
Cost of Revenue
|
-5.1B
TWD
|
Gross Profit
|
681.7m
TWD
|
Operating Expenses
|
-795.7m
TWD
|
Operating Income
|
-114m
TWD
|
Other Expenses
|
309m
TWD
|
Net Income
|
195.1m
TWD
|
Profitability Score
Profitability Due Diligence
Hota Industrial Mfg. Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Hota Industrial Mfg. Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hota Industrial Mfg. Co Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Score
Hota Industrial Mfg. Co Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hota Industrial Mfg. Co Ltd
According to Wall Street analysts, the average 1-year price target for Hota Industrial Mfg. Co Ltd is 30.6 TWD with a low forecast of 30.3 TWD and a high forecast of 31.5 TWD.
Dividends
Current shareholder yield for Hota Industrial Mfg. 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 Hota Industrial Mfg. Co Ltd stock under the Base Case scenario is 35.07 TWD.
Compared to the current market price of 61.2 TWD, Hota Industrial Mfg. Co Ltd is Overvalued by 43%.