
Ji-Haw Industrial Co Ltd
TWSE:3011

Intrinsic Value
The intrinsic value of one
Ji-Haw Industrial Co Ltd
stock under the Base Case scenario is
10.79
TWD.
Compared to the current market price of 13 TWD,
Ji-Haw Industrial Co Ltd
is
Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ji-Haw Industrial Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Ji-Haw Industrial Co Ltd
Balance Sheet Decomposition
Ji-Haw Industrial Co Ltd
Current Assets | 1B |
Cash & Short-Term Investments | 364.8m |
Receivables | 410.4m |
Other Current Assets | 240.3m |
Non-Current Assets | 1.9B |
Long-Term Investments | 1.3B |
PP&E | 409.3m |
Intangibles | 100.9m |
Other Non-Current Assets | 69.9m |
Free Cash Flow Analysis
Ji-Haw Industrial Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Ji-Haw Industrial Co Ltd
Revenue
|
1.2B
TWD
|
Cost of Revenue
|
-1.1B
TWD
|
Gross Profit
|
84.9m
TWD
|
Operating Expenses
|
-357.2m
TWD
|
Operating Income
|
-272.2m
TWD
|
Other Expenses
|
23.4m
TWD
|
Net Income
|
-248.8m
TWD
|
Profitability Score
Profitability Due Diligence
Ji-Haw Industrial Co Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Score
Ji-Haw Industrial Co Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Ji-Haw Industrial Co Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Ji-Haw Industrial Co Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Ji-Haw Industrial Co Ltd
Dividends
Current shareholder yield for Ji-Haw Industrial 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
Ji-Haw Industrial Co Ltd
stock under the Base Case scenario is
10.79
TWD.
Compared to the current market price of 13 TWD,
Ji-Haw Industrial Co Ltd
is
Overvalued by 17%.