Kaori Heat Treatment Co Ltd
TWSE:8996
Intrinsic Value
The intrinsic value of one Kaori Heat Treatment Co Ltd stock under the Base Case scenario is 354.94 TWD. Compared to the current market price of 221 TWD, Kaori Heat Treatment Co Ltd is Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kaori Heat Treatment Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Kaori Heat Treatment Co Ltd
Balance Sheet Decomposition
Kaori Heat Treatment Co Ltd
Current Assets | 3.9B |
Cash & Short-Term Investments | 1.9B |
Receivables | 822m |
Other Current Assets | 1.1B |
Non-Current Assets | 2.2B |
Long-Term Investments | 129.5m |
PP&E | 2B |
Intangibles | 9m |
Other Non-Current Assets | 129.7m |
Free Cash Flow Analysis
Kaori Heat Treatment Co Ltd
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Kaori Heat Treatment Co Ltd
Revenue
|
4B
TWD
|
Cost of Revenue
|
-2.8B
TWD
|
Gross Profit
|
1.2B
TWD
|
Operating Expenses
|
-548.3m
TWD
|
Operating Income
|
646.6m
TWD
|
Other Expenses
|
-53.5m
TWD
|
Net Income
|
593m
TWD
|
Profitability Score
Profitability Due Diligence
Kaori Heat Treatment Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
Kaori Heat Treatment Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kaori Heat Treatment Co Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Score
Kaori Heat Treatment Co Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kaori Heat Treatment Co Ltd
According to Wall Street analysts, the average 1-year price target for Kaori Heat Treatment Co Ltd is 311.1 TWD with a low forecast of 252.5 TWD and a high forecast of 404.25 TWD.
Dividends
Current shareholder yield for Kaori Heat Treatment 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 Kaori Heat Treatment Co Ltd stock under the Base Case scenario is 354.94 TWD.
Compared to the current market price of 221 TWD, Kaori Heat Treatment Co Ltd is Undervalued by 38%.