Depo Auto Parts Industrial Co Ltd
TWSE:6605
Intrinsic Value
The intrinsic value of one Depo Auto Parts Industrial Co Ltd stock under the Base Case scenario is 271.14 TWD. Compared to the current market price of 177.5 TWD, Depo Auto Parts Industrial Co Ltd is Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Depo Auto Parts Industrial Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Depo Auto Parts Industrial Co Ltd
Balance Sheet Decomposition
Depo Auto Parts Industrial Co Ltd
Current Assets | 14.7B |
Cash & Short-Term Investments | 4.1B |
Receivables | 4.1B |
Other Current Assets | 6.5B |
Non-Current Assets | 18.3B |
Long-Term Investments | 431.1m |
PP&E | 16.6B |
Intangibles | 86.3m |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
Depo Auto Parts Industrial Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Depo Auto Parts Industrial Co Ltd
Revenue
|
20.2B
TWD
|
Cost of Revenue
|
-13.3B
TWD
|
Gross Profit
|
6.9B
TWD
|
Operating Expenses
|
-3B
TWD
|
Operating Income
|
3.9B
TWD
|
Other Expenses
|
-768.2m
TWD
|
Net Income
|
3.1B
TWD
|
Profitability Score
Profitability Due Diligence
Depo Auto Parts Industrial Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Depo Auto Parts Industrial Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Depo Auto Parts Industrial Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Score
Depo Auto Parts Industrial Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Depo Auto Parts Industrial Co Ltd
Dividends
Current shareholder yield for Depo Auto Parts 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 Depo Auto Parts Industrial Co Ltd stock under the Base Case scenario is 271.14 TWD.
Compared to the current market price of 177.5 TWD, Depo Auto Parts Industrial Co Ltd is Undervalued by 35%.