
Elite Material Co Ltd
TWSE:2383

Intrinsic Value
The intrinsic value of one
Elite Material Co Ltd
stock under the Base Case scenario is
876.94
TWD.
Compared to the current market price of 679 TWD,
Elite Material Co Ltd
is
Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Elite Material Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Elite Material Co Ltd
Balance Sheet Decomposition
Elite Material Co Ltd
Current Assets | 60.4B |
Cash & Short-Term Investments | 18.4B |
Receivables | 30.7B |
Other Current Assets | 11.2B |
Non-Current Assets | 27.1B |
Long-Term Investments | 12m |
PP&E | 26B |
Intangibles | 581.6m |
Other Non-Current Assets | 451.3m |
Free Cash Flow Analysis
Elite Material Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Elite Material Co Ltd
Revenue
|
73.2B
TWD
|
Cost of Revenue
|
-52.3B
TWD
|
Gross Profit
|
20.8B
TWD
|
Operating Expenses
|
-6.9B
TWD
|
Operating Income
|
14B
TWD
|
Other Expenses
|
-2.9B
TWD
|
Net Income
|
11.1B
TWD
|
Profitability Score
Profitability Due Diligence
Elite Material Co Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
Elite Material Co Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Elite Material Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Elite Material Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Elite Material Co Ltd
According to Wall Street analysts, the average 1-year price target for
Elite Material Co Ltd
is 825.08 TWD
with a low forecast of 727.2 TWD and a high forecast of 945 TWD.
Dividends
Current shareholder yield for Elite Material 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
Elite Material Co Ltd
stock under the Base Case scenario is
876.94
TWD.
Compared to the current market price of 679 TWD,
Elite Material Co Ltd
is
Undervalued by 23%.