Subscribe

Makalot Industrial Co., Ltd. (1477.TW)

TWD217.00 -3.00 (-1.36%)
TW TAI Consumer Cyclical Apparel - Manufacturers
Address No.550, Zhongxiao East Road 110
Taipei, TW
CEO Hsin-Peng Chou
IPO 2003-01-22
ISIN TW0001477008

Explore sections of this company profile

Description

Makalot Industrial Co., Ltd., founded in 1990 and headquartered in Taipei City, Taiwan, is an apparel company that manages the entire process from designing and manufacturing to the final sale of clothing. The firm offers a diverse product portfolio catering to men, women, and children, which includes activewear, casual and leisure clothing, sleepwear, loungewear, gift packages, innovative smart garments, and specialized medical/protective textile items.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
TWD217.00 -3.00 (-1.36%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.46
Float Shares
220.46M
Free Float %
89.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.66% +7.08% +3.42% -29.50% -21.72% -21.32% -19.65% +0.89% -10.60% +70.46% +799.72%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
217.00
DCF (Unlevered) 287.18 +32.3%
DCF (Levered) 312.24 +43.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 73% Bullish
Rating 2026-05 Change
Strong Buy 6 0
Buy 5 -1
Hold 2 +1
Sell 1 0
Strong Sell 1 0
Quality scores
Altman Z-Score
5.30
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Manufacturers: +3.9%
    -3.1% Q1'26: -10.3% (vs Q1'25)
  • EPS growth Apparel - Manufacturers: +10.5%
    -11.8% Q1'26: -15.6% (vs Q1'25)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    +8.5% Q1'26: +13.3% (vs Q1'25)
  • EBIT margin Apparel - Manufacturers: +8.0%
    +13.6% Q1'26: +15.5% (vs Q1'25)
  • ROIC Apparel - Manufacturers: +6.0%
    +32.1% Q1'26: +46.6% (vs Q1'25)
  • Share dilution Apparel - Manufacturers: +0.0%
    +1.1% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    0.45× Q1'26: 0.38× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.49) × ERP
WACC = 96% × Ke + 4% × Kd (13.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 292.99 Current price: 217.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
9 Rev. Ana.
9 EPS Ana.
Dec 2027
12 Rev. Ana.
10 EPS Ana.
Dec 2028
5 Rev. Ana.
2 EPS Ana.
Revenue
23.36B
est: 23.46B (-0.4%)
22.13B
est: 22.24B (-0.5%)
22.38B
est: 22.50B (-0.6%)
23.93B
est: 23.97B (-0.2%)
27.05B
est: 27.14B (-0.3%)
24.92B
est: 24.91B (+0.0%)
28.93B
est: 28.93B (0.0%)
32.08B
est: 32.11B (-0.1%)
32.46B
est: 33.70B (-3.7%)
35.52B
est: 35.67B (-0.4%)
34.43B
est: 34.49B (-0.2%)
35.96B
35.04B – 36.54B
+4.2% YoY
38.57B
36.32B – 40.83B
+7.3% YoY
41.87B
41.87B – 41.87B
+8.6% YoY
EBITDA
2.95B
est: 3.56B (-16.9%)
2.35B
est: 3.37B (-30.4%)
2.08B
est: 3.41B (-39.1%)
2.35B
est: 3.63B (-35.3%)
3.08B
est: 4.11B (-25.0%)
3.20B
est: 3.78B (-15.3%)
3.91B
est: 4.39B (-10.8%)
4.99B
est: 4.87B (+2.6%)
5.39B
est: 6.07B (-11.2%)
6.14B
est: 6.42B (-4.4%)
5.29B
est: 6.21B (-14.9%)
6.48B
6.31B – 6.58B
+4.2% YoY
6.95B
6.54B – 7.35B
+7.3% YoY
7.54B
7.54B – 7.54B
+8.6% YoY
EBIT
2.74B
est: 3.13B (-12.5%)
1.95B
est: 2.97B (-34.4%)
1.77B
est: 3.01B (-41.2%)
2.04B
est: 3.20B (-36.4%)
2.57B
est: 3.63B (-29.1%)
2.67B
est: 3.33B (-19.9%)
3.38B
est: 3.87B (-12.5%)
4.43B
est: 4.29B (+3.3%)
4.84B
est: 5.52B (-12.4%)
5.57B
est: 5.85B (-4.6%)
4.68B
est: 5.65B (-17.2%)
5.89B
5.74B – 5.99B
+4.2% YoY
6.32B
5.95B – 6.69B
+7.3% YoY
6.86B
6.86B – 6.86B
+8.6% YoY
Net Income
2.16B
est: 2.38B (-9.4%)
1.52B
est: 1.70B (-10.4%)
1.29B
est: 1.42B (-9.4%)
1.51B
est: 1.63B (-7.4%)
1.90B
est: 2.04B (-6.6%)
2.06B
est: 2.18B (-5.5%)
2.66B
est: 2.66B (-0.3%)
3.51B
est: 3.64B (-3.4%)
3.99B
est: 4.22B (-5.3%)
4.11B
est: 4.02B (+2.3%)
3.61B
est: 3.62B (-0.3%)
4.05B
3.81B – 4.30B
+11.8% YoY
4.41B
4.11B – 5.08B
+8.9% YoY
5.08B
4.82B – 5.34B
+15.2% YoY
SGA
2.86B
est: 2.61B (+9.5%)
2.57B
est: 2.48B (+3.7%)
2.56B
est: 2.51B (+2.0%)
2.77B
est: 2.67B (+3.6%)
2.94B
est: 3.02B (-2.8%)
2.87B
est: 2.78B (+3.6%)
3.18B
est: 3.22B (-1.4%)
3.82B
est: 3.58B (+6.9%)
3.52B
est: 3.74B (-5.8%)
3.70B
est: 3.96B (-6.4%)
3.88B
est: 3.82B (+1.5%)
3.99B
3.88B – 4.05B
+4.2% YoY
4.28B
4.03B – 4.53B
+7.3% YoY
4.64B
4.64B – 4.64B
+8.6% YoY
EPS
9.80
est: 9.62 (+1.9%)
6.88
est: 6.86 (+0.3%)
5.75
est: 5.73 (+0.4%)
7.04
est: 6.57 (+7.2%)
8.47
est: 8.23 (+2.9%)
9.14
est: 8.78 (+4.1%)
11.20
est: 10.75 (+4.2%)
14.53
est: 14.22 (+2.2%)
16.18
est: 17.09 (-5.3%)
16.68
est: 16.79 (-0.7%)
14.65
est: 14.51 (+1.0%)
16.22
15.21 – 17.18
+11.8% YoY
17.86
16.40 – 20.27
+10.1% YoY
20.28
19.22 – 21.33
+13.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-12 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-11 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-08 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-07 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-06 A 4/5 4/5 5/5 5/5 3/5 3/5 2/5
2026-05-05 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-04 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-04-30 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-29 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-28 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-27 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-24 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-23 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-22 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-21 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-20 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-17 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-16 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-15 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.17B
OE per share TTM
8.83
Owner's Yield
4.14%
Maintenance CapEx ratio
27.17%
Maint CapEx / Avg PPE
18.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 69 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
5.75M
Shares Outstanding
246.69M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Chien Wang Senior Consultant & Director male
Chiu-Ling Chou Senior Consultant & Director female
David Lieu Chief Marketing Officer male
Hsin-Peng Chou President, Chief Executive Officer & Director male
Huang-Ching Consultant & Director male
Hung-Jen Huang Senior Consultant & Director male
Kuo-Lung Chen Executive Officer of Manufacturing RD Group, Vice President & Director male
Pei-Feng Sung Vice President of Business Division I/ Business Div.V & Marketing Development Div. and Director female
Yu-Chen Wu Accounting Supervisor
Yu-Ching Huang Vice President of General Administration Office, Corporate MIS Div., Finance & Accounting and Director female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits