Topkey Corp Relative Valuation - Topkey Corp

Watchlist Manager

Watchlist

Price: 161.5 TWD

Market Cap: NT$14.7B

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 161.5 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.

What is Relative Valuation?

How is Relative Value calculated?

Topkey Corp Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TW	T	Topkey Corp TWSE:4536	14.7B TWD	1.5	8.6	4.9	5.9
JP		Bandai Namco Holdings Inc TSE:7832	2.8T JPY	2.1	23.8	11.6	14.9
US		Hasbro Inc NASDAQ:HAS	13.2B USD	2.8	-41	12.3	13.9
JP		Shimano Inc TSE:7309	1.4T JPY	2.9	40.4	11.4	17.4
UK		Games Workshop Group PLC LSE:GAW	5.7B GBP	8.7	27.5	17.3	20.2
CN		Zhejiang CFMoto Power Co Ltd SSE:603129	39.1B CNY	2.1	21.7	16.8	16.8
US		Acushnet Holdings Corp NYSE:GOLF	5.6B USD	2.2	25.1	17.4	20.5
US		Mattel Inc NASDAQ:MAT	4.9B USD	0.9	12.2	7.6	9.6
CA		BRP Inc TSX:DOO	6.6B CAD	0.8	270.3	9	16.2
US		Brunswick Corp NYSE:BC	4.6B USD	0.9	-33.6	10.2	19.7
IT		Technogym SpA MIL:TGYM	3.3B EUR	3.5	34.5	17	23.5

				Revenue Growth	P/S to Growth
TW	T	Topkey Corp TWSE:4536	Average P/S: 2.6 1.5	N/A	N/A
JP		Bandai Namco Holdings Inc TSE:7832	2.1	5%	0.4
US		Hasbro Inc NASDAQ:HAS	2.8	5%	0.6
JP		Shimano Inc TSE:7309	2.9	6%	0.5
UK		Games Workshop Group PLC LSE:GAW	8.7	7%	1.2
CN		Zhejiang CFMoto Power Co Ltd SSE:603129	2.1	25%	0.1
US		Acushnet Holdings Corp NYSE:GOLF	2.2	4%	0.6
US		Mattel Inc NASDAQ:MAT	0.9	5%	0.2
CA		BRP Inc TSX:DOO	0.8	6%	0.1
US		Brunswick Corp NYSE:BC	0.9	7%	0.1
IT		Technogym SpA MIL:TGYM	3.5	10%	0.3

				Earnings Growth	PEG
TW	T	Topkey Corp TWSE:4536	Average P/E: 51.6 8.6	N/A	N/A
JP		Bandai Namco Holdings Inc TSE:7832	23.8	7%	3.4
US		Hasbro Inc NASDAQ:HAS	Negative Multiple: -41	N/A	N/A
JP		Shimano Inc TSE:7309	40.4	34%	1.2
UK		Games Workshop Group PLC LSE:GAW	27.5	5%	5.5
CN		Zhejiang CFMoto Power Co Ltd SSE:603129	21.7	25%	0.9
US		Acushnet Holdings Corp NYSE:GOLF	25.1	4%	6.3
US		Mattel Inc NASDAQ:MAT	12.2	10%	1.2
CA		BRP Inc TSX:DOO	270.3	N/A	N/A
US		Brunswick Corp NYSE:BC	Negative Multiple: -33.6	N/A	N/A
IT		Technogym SpA MIL:TGYM	34.5	18%	1.9

				EBITDA Growth	EV/EBITDA to Growth
TW	T	Topkey Corp TWSE:4536	Average EV/EBITDA: 12.3 4.9	N/A	N/A
JP		Bandai Namco Holdings Inc TSE:7832	11.6	5%	2.3
US		Hasbro Inc NASDAQ:HAS	12.3	9%	1.4
JP		Shimano Inc TSE:7309	11.4	15%	0.8
UK		Games Workshop Group PLC LSE:GAW	17.3	4%	4.3
CN		Zhejiang CFMoto Power Co Ltd SSE:603129	16.8	38%	0.4
US		Acushnet Holdings Corp NYSE:GOLF	17.4	7%	2.5
US		Mattel Inc NASDAQ:MAT	7.6	7%	1.1
CA		BRP Inc TSX:DOO	9	9%	1
US		Brunswick Corp NYSE:BC	10.2	14%	0.7
IT		Technogym SpA MIL:TGYM	17	14%	1.2

				EBIT Growth	EV/EBIT to Growth
TW	T	Topkey Corp TWSE:4536	Average EV/EBIT: 16.2 5.9	N/A	N/A
JP		Bandai Namco Holdings Inc TSE:7832	14.9	N/A	N/A
US		Hasbro Inc NASDAQ:HAS	13.9	7%	2
JP		Shimano Inc TSE:7309	17.4	N/A	N/A
UK		Games Workshop Group PLC LSE:GAW	20.2	4%	5
CN		Zhejiang CFMoto Power Co Ltd SSE:603129	16.8	31%	0.5
US		Acushnet Holdings Corp NYSE:GOLF	20.5	5%	4.1
US		Mattel Inc NASDAQ:MAT	9.6	5%	1.9
CA		BRP Inc TSX:DOO	16.2	12%	1.3
US		Brunswick Corp NYSE:BC	19.7	25%	0.8
IT		Technogym SpA MIL:TGYM	23.5	17%	1.4

Topkey Corp
TWSE:4536

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Topkey Corp Competitors

See Also

Company

Help

Tools

Stocks

Topkey Corp TWSE:4536

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Topkey Corp Competitors

See Also

Company

Help

Tools

Stocks

Topkey Corp
TWSE:4536

Competitors Multiples
Topkey Corp Competitors