Shih-Kuen Plastics Co., Ltd. (4305.TWO)

Industry: Auto - Parts Model: Peers Multiples Valuation

Valuation Snapshot

Ticker	Rank	Name	Rev TTM (M)	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
001420.KS	668	Tae Won Mulsan Co.	10	36.67	29.47	71.14	81.88	-	-
LPIN.JK	669	PT Multi Prima Sej	10	6.74	5.94	5.10	4.18	7.14	4.44
KRANTI.BO	670	Kranti Industries	9	122.50	122.50	13.37	9.83	16.36	40.67
SED.L	671	Saietta Group plc	9	-	-	-	-	-	-
GGR	672	Gogoro Inc.	9	-	-	-	-	-	-
ELFORGE.BO	673	El Forge Ltd.	9	18.62	18.62	8.19	8.79	23.88	18.30
AIIO	674	Robo.ai Inc.	7	-	-	-	-	-	-
4305.TWO	675	Shih-Kuen Plastics	7	11.01	11.01	7.82	7.82	7.96	8.54
RASANDIK.BO	676	Rasandik Engineeri	6	-	-	-	-	-	-
KRYPTONQ.BO	677	Krypton Industries	5	174.99	124.75	11.48	10.06	16.34	14.39
JAGANLAM.BO	678	Jagan Lamps Limite	5	21.37	19.04	11.36	9.95	24.10	13.59
URAVIDEF.NS	679	Uravi Defence & Te	5	118.14	118.14	49.59	49.59	512.64	96.39
URAVI.BO	680	Uravi T and Wedge	5	216.85	218.31	69.74	67.99	-	182.68
HYLN	681	Hyliion Holdings C	4	-	-	-	-	-	-
KAQI.JK	682	Jantra Grupo Indon	4	10.44	10.44	5.44	5.44	4.88	6.93
AEGS.JK	683	PT. Anugerah Spare	4	18.83	18.83	2.37	2.37	6.21	3.84

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	21.37	19.04	11.36	9.83	11.74	13.59
Full Range Median Multiple	29.02	24.26	11.42	9.89	16.35	14.39
Industry Multiple	74.51	68.60	24.78	25.01	76.44	42.36
Market Implied Multiple	11.37	11.37	8.10	8.10	8.25	8.84
Company (4305.TWO) Multiple	11.01	11.01	7.82	7.82	7.96	8.54
(*) Net Income / EBITDA / Revenue	1	1	2	2	2	2
Winsorized Enterprise Value	N/A	N/A	19	17	20	21
Full Range Median Enterprise Value	N/A	N/A	20	17	27	23
(-) Net Debt	-1	-1	-1	-1	-1	-1
Winsorized Equity Value	28	25	20	18	21	22
Full Range Median Equity Value	38	32	21	18	29	24
(/) Shares Outstanding	0	0	0	0	0	0
Winsorized Fair Value	$79.20	$70.57	$57.97	$50.54	$58.77	$63.24
Full Range Median Fair Value	$107.57	$89.91	$58.27	$50.84	$80.71	$66.81
Current Price	$42.15	$42.15	$42.15	$42.15	$42.15	$42.15
Upside / Downside	87.90%	67.42%	37.54%	19.91%	39.43%	50.03%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$55.44	$49.40	$40.58	$35.38	$41.14	$44.27
Buy / Don't Buy	BUY	BUY	Don’t Buy	Don’t Buy	Don’t Buy	BUY