POYA International Valuation
Is 5904 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
6/6Valuation Score 6/6
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 5904 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 5904 (NT$483.5) is trading below our estimate of fair value (NT$831.08)
Significantly Below Fair Value: 5904 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 5904?
Key metric: As 5904 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 5904's PE Ratio? | |
|---|---|
| PE Ratio | 18.6x |
| Earnings | NT$2.73b |
| Market Cap | NT$50.74b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 2.8x |
| Enterprise Value/EBITDA | 15.6x |
| PEG Ratio | 1.7x |
Price to Earnings Ratio vs Peers
How does 5904's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 19.1x | ||
2903 Far Eastern Department Stores | 17.3x | n/a | NT$35.7b |
8454 momo.com | 26.3x | 5.9% | NT$91.9b |
2910 Tonlin Department StoreLtd | 21.3x | n/a | NT$4.4b |
2942 Jing-Jan Retail Business | 11.6x | n/a | NT$2.4b |
5904 POYA International | 18.6x | 10.8% | NT$50.7b |
Price-To-Earnings vs Peers: 5904 is good value based on its Price-To-Earnings Ratio (18.6x) compared to the peer average (19.1x).
Price to Earnings Ratio vs Industry
How does 5904's PE Ratio compare vs other companies in the Asian Multiline Retail Industry?
| 3 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 3 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: 5904 is good value based on its Price-To-Earnings Ratio (18.6x) compared to the Asian Multiline Retail industry average (22.2x).
Price to Earnings Ratio vs Fair Ratio
What is 5904'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 18.6x |
| Fair PE Ratio | 21.2x |
Price-To-Earnings vs Fair Ratio: 5904 is good value based on its Price-To-Earnings Ratio (18.6x) compared to the estimated Fair Price-To-Earnings Ratio (21.2x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | NT$483.50 | NT$618.67 +28.0% | 7.7% | NT$700.00 | NT$548.00 | n/a | 6 |
| Nov ’25 | NT$500.00 | NT$618.67 +23.7% | 7.7% | NT$700.00 | NT$548.00 | n/a | 6 |
| Oct ’25 | NT$529.00 | NT$606.02 +14.6% | 7.8% | NT$693.07 | NT$548.00 | n/a | 5 |
| Sep ’25 | NT$502.00 | NT$606.02 +20.7% | 7.8% | NT$693.07 | NT$548.00 | n/a | 5 |
| Aug ’25 | NT$513.00 | NT$606.02 +18.1% | 7.8% | NT$693.07 | NT$548.00 | n/a | 5 |
| Jul ’25 | NT$496.00 | NT$606.53 +22.3% | 7.9% | NT$693.07 | NT$546.53 | n/a | 5 |
| Jun ’25 | NT$501.98 | NT$605.35 +20.6% | 7.9% | NT$693.07 | NT$546.53 | n/a | 5 |
| May ’25 | NT$495.05 | NT$608.32 +22.9% | 7.8% | NT$693.07 | NT$546.53 | n/a | 5 |
| Apr ’25 | NT$488.12 | NT$608.32 +24.6% | 7.8% | NT$693.07 | NT$546.53 | n/a | 5 |
| Mar ’25 | NT$486.14 | NT$613.27 +26.2% | 7.8% | NT$693.07 | NT$546.53 | n/a | 5 |
| Feb ’25 | NT$510.89 | NT$649.50 +27.1% | 4.4% | NT$693.07 | NT$623.76 | n/a | 5 |
| Jan ’25 | NT$546.53 | NT$649.50 +18.8% | 4.4% | NT$693.07 | NT$623.76 | n/a | 5 |
| Dec ’24 | NT$513.86 | NT$649.50 +26.4% | 4.4% | NT$693.07 | NT$623.76 | n/a | 5 |
| Nov ’24 | NT$522.77 | NT$628.71 +20.3% | 6.3% | NT$693.07 | NT$569.31 | NT$500.00 | 5 |
| Oct ’24 | NT$477.23 | NT$628.71 +31.7% | 6.3% | NT$693.07 | NT$569.31 | NT$529.00 | 5 |
| Sep ’24 | NT$487.13 | NT$628.71 +29.1% | 6.3% | NT$693.07 | NT$569.31 | NT$502.00 | 5 |
| Aug ’24 | NT$494.06 | NT$641.20 +29.8% | 7.1% | NT$693.07 | NT$569.31 | NT$513.00 | 5 |
| Jul ’24 | NT$580.34 | NT$653.47 +12.6% | 3.0% | NT$686.21 | NT$632.29 | NT$496.00 | 5 |
| Jun ’24 | NT$529.36 | NT$656.41 +24.0% | 2.6% | NT$686.21 | NT$637.19 | NT$501.98 | 5 |
| May ’24 | NT$562.69 | NT$656.41 +16.7% | 2.6% | NT$686.21 | NT$637.19 | NT$495.05 | 5 |
| Apr ’24 | NT$558.77 | NT$633.66 +13.4% | 2.5% | NT$656.80 | NT$617.59 | NT$488.12 | 5 |
| Mar ’24 | NT$601.90 | NT$639.55 +6.3% | 3.6% | NT$676.40 | NT$617.59 | NT$486.14 | 5 |
| Feb ’24 | NT$514.66 | NT$575.83 +11.9% | 13.5% | NT$676.40 | NT$470.54 | NT$510.89 | 5 |
| Jan ’24 | NT$487.70 | NT$502.30 +3.0% | 8.6% | NT$558.77 | NT$441.13 | NT$546.53 | 5 |
| Dec ’23 | NT$445.54 | NT$502.30 +12.7% | 8.6% | NT$558.77 | NT$441.13 | NT$513.86 | 5 |
| Nov ’23 | NT$426.43 | NT$497.66 +16.7% | 8.2% | NT$558.77 | NT$441.13 | NT$522.77 | 6 |
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
Lifestyle Global Enterprise
NT$843.3m
Engages in the provision of sofas, chairs, and other wooden and leather furniture worldwide.
8066
NT$28.45
7D
0.9%
1Y
-3.2%
Munsin Garment
NT$3.1b
Manufactures and trades in various ready-made garments and knitwear in Taiwan.
2916
NT$48.55
7D
0.7%
1Y
3.4%
Scan-D
NT$1.9b
Engages in the wholesale and retail of furniture, beddings, fixtures, and kitchen equipment in Taiwan and Singapore.
6195
NT$37.30
7D
0.7%
1Y
-9.8%