T

Topkey Corp
TWSE:4536

Watchlist Manager
Topkey Corp
TWSE:4536
Watchlist
Price: 163.5 TWD 0.62% Market Closed
Market Cap: 14.8B TWD

Relative Value

The Relative Value of one Topkey Corp stock under the Base Case scenario is hidden TWD. Compared to the current market price of 163.5 TWD, Topkey Corp is hidden .

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.

Topkey Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
24
Median 3Y
1.7
Median 5Y
1.7
Industry
1.2
Forward
1.5
vs History
77
vs Industry
34
Median 3Y
10.2
Median 5Y
11.4
Industry
18.8
Forward
10.2
vs History
82
vs Industry
34
Median 3Y
6.6
Median 5Y
8.2
Industry
10.9
vs History
34
vs Industry
1
Median 3Y
8.6
Median 5Y
8.7
Industry
19.1
vs History
96
vs Industry
32
Median 3Y
2.1
Median 5Y
2.1
Industry
1.7
vs History
31
vs Industry
28
Median 3Y
1.5
Median 5Y
1.5
Industry
1.4
Forward
1.7
vs History
42
vs Industry
35
Median 3Y
4.5
Median 5Y
4.6
Industry
4.3
vs History
38
vs Industry
42
Median 3Y
6.5
Median 5Y
6.4
Industry
10.9
vs History
44
vs Industry
39
Median 3Y
7.9
Median 5Y
7.9
Industry
15.3
Forward
8.6
vs History
58
vs Industry
38
Median 3Y
5.7
Median 5Y
7.6
Industry
11.7
vs History
73
vs Industry
13
Median 3Y
8.7
Median 5Y
11.1
Industry
13.9
vs History
95
vs Industry
28
Median 3Y
1.7
Median 5Y
1.7
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Topkey Corp 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
Topkey Corp
TWSE:4536
14.9B TWD 1.5 8.7 6.7 8
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 21.2 10.7 13.5
US
Hasbro Inc
NASDAQ:HAS
12.5B USD 2.9 -22.4 14.9 17.3
JP
Shimano Inc
TSE:7309
1.4T JPY 3.1 28.2 12.9 19.3
UK
Games Workshop Group PLC
LSE:GAW
6.1B GBP 9.9 31.1 19.6 22.9
US
Mattel Inc
NASDAQ:MAT
6.9B USD 1.3 15.9 10.3 13.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
41.2B CNY 2.2 22.8 23.1 23.1
US
Brunswick Corp
NYSE:BC
5.7B USD 1.1 -23.8 12.7 25.5
CA
BRP Inc
TSX:DOO
7.5B CAD 0.9 305.6 9.8 17.7
US
Acushnet Holdings Corp
NYSE:GOLF
5.1B USD 2 22.7 15.9 18.8
US
Polaris Inc
NYSE:PII
4.1B USD 0.6 -27.3 14.6 100.2
P/E Multiple
Earnings Growth PEG
TW
T
Topkey Corp
TWSE:4536
Average P/E: 57
8.7
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
21.2
6%
3.5
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -22.4
29%
N/A
JP
Shimano Inc
TSE:7309
28.2
1%
28.2
UK
Games Workshop Group PLC
LSE:GAW
31.1
4%
7.8
US
Mattel Inc
NASDAQ:MAT
15.9
3%
5.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.8
26%
0.9
US
Brunswick Corp
NYSE:BC
Negative Multiple: -23.8
39%
N/A
CA
BRP Inc
TSX:DOO
305.6
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
22.7
6%
3.8
US
Polaris Inc
NYSE:PII
Negative Multiple: -27.3
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
T
Topkey Corp
TWSE:4536
Average EV/EBITDA: 13.7
6.7
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.7
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
14.9
14%
1.1
JP
Shimano Inc
TSE:7309
12.9
9%
1.4
UK
Games Workshop Group PLC
LSE:GAW
19.6
4%
4.9
US
Mattel Inc
NASDAQ:MAT
10.3
7%
1.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.1
38%
0.6
US
Brunswick Corp
NYSE:BC
12.7
4%
3.2
CA
BRP Inc
TSX:DOO
9.8
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
15.9
8%
2
US
Polaris Inc
NYSE:PII
14.6
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
T
Topkey Corp
TWSE:4536
Average EV/EBIT: 25.4
8
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.5
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
17.3
16%
1.1
JP
Shimano Inc
TSE:7309
19.3
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
22.9
4%
5.7
US
Mattel Inc
NASDAQ:MAT
13.1
3%
4.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.1
33%
0.7
US
Brunswick Corp
NYSE:BC
25.5
7%
3.6
CA
BRP Inc
TSX:DOO
17.7
12%
1.5
US
Acushnet Holdings Corp
NYSE:GOLF
18.8
5%
3.8
US
Polaris Inc
NYSE:PII
100.2
25%
4