Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: Chaowei Power Holdings Limited

Chaowei Power Holdings Limited (0951.HK)

Industry: Auto - Parts Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $4.96 — $12.30
Selected (Average) $7.64
Upside to Live 441.59%
Full Range Fair Value
Range (Low - High) $5.66 — $12.51
Selected (Average) $9.39
Upside to Live 566.07%
Live Price $1.41

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
ASII.JK 15 PT Astra Internati 19,600 7.16 6.48 5.06 4.66 7.73 6.26
AZO 16 AutoZone, Inc. 19,288 26.34 24.81 15.52 14.46 20.69 17.07
SHAF.SW 17 Schaeffler AG 19,236 16.37 18.99 5.45 5.62 12.99 13.44
0819.HK 18 Tianneng Power Int 18,416 2.25 0.80 4.44 3.20 7.97 8.39
GT 19 The Goodyear Tire 18,310 - - 7.97 7.97 33.71 19.73
ORLY 20 O'Reilly Automotiv 17,463 36.82 34.06 25.66 23.75 25.52 27.45
ADNT 21 Adient plc 17,067 - - 8.23 6.69 6.81 5.07
0951.HK 22 Chaowei Power Hold 14,396 2.28 1.84 3.41 2.74 5.52 4.98
0HOU.L 23 BorgWarner Inc. 14,180 71.02 86.64 8.74 8.83 8.83 8.04
LKQ 24 LKQ Corporation 13,961 11.27 10.92 8.27 7.88 11.92 10.95
GEST.MC 25 Gestamp Automoció 13,574 11.27 11.27 3.25 2.83 9.05 4.81
MOTHERSON.BO 26 Samvardhana Mother 12,950 34.28 34.28 12.11 9.51 22.49 6.23
3116.T 27 Toyota Boshoku Cor 12,500 18.66 18.66 2.55 2.31 3.67 2.74
6473.T 28 JTEKT Corporation 12,180 23.83 23.83 5.14 4.24 7.77 8.25
0RT7.L 29 Tenneco Inc. 11,009 753.27 753.27 92.11 92.11 - 695.48
161390.KS 30 Hankook Tire & Tec 10,364 5.14 4.08 3.22 2.39 6.60 4.40

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple16.3718.665.455.628.408.04
Full Range Median Multiple18.6618.997.976.698.948.25
Industry Multiple78.2879.0813.8513.1013.2755.89
Market Implied Multiple2.652.143.502.825.675.12
Company (0951.HK) Multiple2.281.843.412.745.524.98
(*) Net Income / EBITDA / Revenue83103329410204225
Winsorized Enterprise ValueN/AN/A1,7962,3021,7101,812
Full Range Median Enterprise ValueN/AN/A2,6242,7421,8211,859
(-) Net Debt933933933933933933
Winsorized Equity Value1,3661,9278631,369777879
Full Range Median Equity Value1,5571,9611,6911,808887926
(/) Shares Outstanding157157157157157157
Winsorized Fair Value$8.72$12.30$5.51$8.74$4.96$5.61
Full Range Median Fair Value$9.93$12.51$10.79$11.54$5.66$5.91
Current Price$1.41$1.41$1.41$1.41$1.41$1.41
Upside / Downside518.12%772.02%290.48%519.56%251.52%297.83%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$6.10$8.61$3.85$6.12$3.47$3.93
Buy / Don't BuyBUYBUYBUYBUYBUYBUY