Makalot Industrial Co., Ltd.

TWSE:1477 Stock Report

Market Cap: NT$77.8b

Makalot Industrial Valuation

Is 1477 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 1477 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 1477 (NT$323.5) is trading above our estimate of fair value (NT$272.86)

Significantly Below Fair Value: 1477 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1477?

Key metric: As 1477 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 1477. This is calculated by dividing 1477's market cap by their current earnings.
What is 1477's PE Ratio?
PE Ratio19.6x
EarningsNT$4.06b
Market CapNT$77.83b

Price to Earnings Ratio vs Peers

How does 1477's PE Ratio compare to its peers?

The above table shows the PE ratio for 1477 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average32.8x
8932 Wiselink
75.6xn/aNT$14.7b
4441 Great Giant Fibre Garment
17xn/aNT$14.7b
4438 Quang Viet Enterprise
28.4x63.1%NT$10.3b
8442 WW Holding
10.3xn/aNT$6.9b
1477 Makalot Industrial
19.6x8.8%NT$77.8b

Price-To-Earnings vs Peers: 1477 is good value based on its Price-To-Earnings Ratio (19.6x) compared to the peer average (32.4x).

Price to Earnings Ratio vs Industry

How does 1477's PE Ratio compare vs other companies in the TW Luxury Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
1446 Hong Ho Precision TextileLtd
4xn/aUS$173.16m
1445 Universal Textile
2.3xn/aUS$67.20m
4420 Kwang Ming Silk Mill
1.1xn/aUS$66.99m
No more companies available in this PE range
1477 19.6xIndustry Avg. 24.2xNo. of Companies9PE020406080100+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 1477 is good value based on its Price-To-Earnings Ratio (19.6x) compared to the TW Luxury industry average (24.2x).

Price to Earnings Ratio vs Fair Ratio

What is 1477's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

1477 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio19.6x
Fair PE Ratio16x

Price-To-Earnings vs Fair Ratio: 1477 is expensive based on its Price-To-Earnings Ratio (19.6x) compared to the estimated Fair Price-To-Earnings Ratio (16x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 1477 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentNT$323.50
NT$388.55
+20.1%
13.5%NT$493.14NT$315.00n/a13
Dec ’25NT$320.50
NT$401.95
+25.4%
15.0%NT$493.14NT$315.00n/a14
Nov ’25NT$314.00
NT$432.81
+37.8%
16.0%NT$566.67NT$339.00n/a14
Oct ’25NT$361.00
NT$456.38
+26.4%
12.1%NT$566.67NT$353.00n/a14
Sep ’25NT$375.98
NT$456.93
+21.5%
12.0%NT$566.67NT$352.94n/a14
Aug ’25NT$440.69
NT$450.98
+2.3%
12.2%NT$566.67NT$352.94n/a14
Jul ’25NT$423.53
NT$438.80
+3.6%
11.3%NT$566.67NT$352.94n/a14
Jun ’25NT$377.45
NT$430.18
+14.0%
9.8%NT$519.61NT$352.94n/a14
May ’25NT$384.31
NT$423.46
+10.2%
9.9%NT$514.71NT$352.94n/a14
Apr ’25NT$367.16
NT$414.71
+13.0%
9.8%NT$514.71NT$352.94n/a15
Mar ’25NT$366.18
NT$408.63
+11.6%
9.0%NT$514.71NT$352.94n/a15
Feb ’25NT$354.90
NT$406.54
+14.5%
9.1%NT$514.71NT$352.94n/a15
Jan ’25NT$347.55
NT$408.56
+17.6%
12.3%NT$544.12NT$343.14n/a15
Dec ’24NT$350.98
NT$403.79
+15.0%
13.0%NT$544.12NT$343.14NT$320.5015
Nov ’24NT$358.82
NT$398.81
+11.1%
12.6%NT$544.12NT$343.14NT$314.0014
Oct ’24NT$329.41
NT$368.69
+11.9%
13.8%NT$495.10NT$232.35NT$361.0015
Sep ’24NT$320.59
NT$355.03
+10.7%
11.9%NT$441.18NT$232.35NT$375.9815
Aug ’24NT$302.45
NT$326.68
+8.0%
16.9%NT$399.02NT$225.49NT$440.6914
Jul ’24NT$296.08
NT$257.52
-13.0%
15.7%NT$323.53NT$189.22NT$423.5312
Jun ’24NT$218.14
NT$244.49
+12.1%
13.8%NT$316.67NT$189.22NT$377.4513
May ’24NT$218.14
NT$239.37
+9.7%
15.0%NT$316.67NT$189.22NT$384.3113
Apr ’24NT$211.76
NT$239.37
+13.0%
15.0%NT$316.67NT$189.22NT$367.1613
Mar ’24NT$211.27
NT$244.80
+15.9%
11.9%NT$277.45NT$189.22NT$366.1813
Feb ’24NT$212.25
NT$238.38
+12.3%
14.5%NT$277.45NT$176.47NT$354.9014
Jan ’24NT$228.43
NT$235.29
+3.0%
14.7%NT$277.45NT$176.47NT$347.5514
Dec ’23NT$230.39
NT$233.54
+1.4%
16.1%NT$277.45NT$164.71NT$350.9814

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/31 08:21
End of Day Share Price 2024/12/31 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Makalot Industrial Co., Ltd. is covered by 29 analysts. 14 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Michelle ChengBNP Paribas Securities (Asia)
Ronald LeungBofA Global Research
Hui-Chao HsuCitigroup Inc