EN DE

Simple Mart Retail Co (2945) Fair Value & Analysis

Consumer Defensive · TW · Market cap 2.8B TWD

SM Simple Mart Retail Co 2945 · TW
Price40.50 TWD
Fair Value42.42 TWD
Upside+4.7%
Quality62/100
Watch Simple Mart Retail Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.0% net margin
generates free cash flow
Mixed vs. peers (7/13)
Narrow moat 28/100
Evidence: High Range 31.82 TWD – 42.93 TWD Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Share price −1.9% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 31.82 TWD (bear) to 42.93 TWD (bull), base 42.42 TWD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 62/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

86.22 TWD 30.56 TWD Fair Value 42.42 TWD Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 30.56 TWD – 86.22 TWD · fair‑value band 31.82 TWD – 42.93 TWD · the 40.50 TWD price screens below the 42.42 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Simple Mart Retail Co (2945) currently trades at 40.50 TWD, while our model-based Fair Value estimate is 42.42 TWD, implying the stock looks roughly 4.7% fairly valued today. The Quality Score stands at 62/100 (solid quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Simple Mart Retail Co generated revenue of 15.2B TWD at a net margin of 1.0%. Revenue grew 10.5% year over year. It earns a return on equity of 7.1%. Net debt stands at 3.2B TWD. Fundamentals as of Jul 21, 2026

Our scenario range runs from 31.82 TWD (bear case) to 42.93 TWD (bull case); at 40.50 TWD, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 11% below its 52-week high and 10% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -31% fair-value upside, at 5%, 2945 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income 23.70 TWD 24.90 TWD 26.01 TWD 76
Growth DCF 55.03 TWD 71.35 TWD 96.06 TWD 72
Gordon GGM 13.17 TWD 17.53 TWD 21.82 TWD 70
All 24 models by family
DCF Models
FCF DCF 53.44 TWD 70.51 TWD 98.08 TWD 38
Owner Earnings 62.98 TWD 83.41 TWD 116.40 TWD 31
5Y Revenue Exit 36.77 TWD 47.49 TWD 61.78 TWD 39
5Y EBITDA Exit 92.97 TWD 144.24 TWD 207.12 TWD 41
5Y P/E Exit 40.56 TWD 54.01 TWD 68.76 TWD 38
10Y Revenue Exit 42.35 TWD 52.66 TWD 64.20 TWD 36
10Y EBITDA Exit 76.88 TWD 115.53 TWD 161.13 TWD 37
10Y P/E Exit 45.25 TWD 56.90 TWD 68.85 TWD 35
Earnings-Based
Graham-Dodd 13.74 TWD 25.68 TWD 31.89 TWD 54
EPV 25.51 TWD 28.76 TWD 31.57 TWD 59
Dividend Discount
Gordon GGM 13.17 TWD 17.53 TWD 21.82 TWD 70
DDM Multi-Stage 13.17 TWD 17.90 TWD 23.30 TWD 61
Multiples
P/E Multiple 31.82 TWD 42.42 TWD 53.03 TWD 63
P/S Multiple 25.76 TWD 34.34 TWD 42.93 TWD 58
P/B Multiple 25.76 TWD 34.34 TWD 42.93 TWD 55
EV/EBIT 37.19 TWD 47.96 TWD 58.72 TWD 53
EV/EBITDA 135.24 TWD 178.69 TWD 222.14 TWD 54
EV/Revenue 27.95 TWD 37.83 TWD 47.70 TWD 43
Asset-Based
NCAV (Graham) 14.76 TWD 19.78 TWD 29.53 TWD 50
Growth DCF
Growth DCF 55.03 TWD 71.35 TWD 96.06 TWD 72
Rev-Margin DCF 36.77 TWD 48.43 TWD 62.33 TWD 67
Economic Profit
Residual Income 23.70 TWD 24.90 TWD 26.01 TWD 76
ROIC Compounder 25.51 TWD 28.76 TWD 32.27 TWD 67
Growth Earnings
Growth-Adj P/E 22.68 TWD 32.40 TWD 42.12 TWD 68

Widest divergence: DCF Models (56.90 TWD) versus Dividend Discount (17.53 TWD). Highest evidence: Residual Income (76).

Notify me when 2945 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 15.2B TWD
Revenue growth (YoY) +10.5%
Net margin 1.0%
Return on equity 7.1%
Free cash flow 336M TWD FY2025
P/E ratio 19.4
More key figures
Operating margin 1.3%
EPS (TTM) 2.13 TWD
EPS growth (YoY) +25.6%
Net debt 3.2B TWD FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 61 · Market factors (momentum, volatility) 61

Profitability 56
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 41
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 51
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Simple Mart Retail Co., Ltd., together with its subsidiaries, operates supermarkets in Taiwan. It operates in two segments, Segment A and Other Segments. The company engages in the retail sales of daily commodities, home shopping, health supplements, over the counter medicines, cosmetic, and organic products, as well as pet food and supplies.

Full company description

Simple Mart Retail Co., Ltd., together with its subsidiaries, operates supermarkets in Taiwan. It operates in two segments, Segment A and Other Segments. The company engages in the retail sales of daily commodities, home shopping, health supplements, over the counter medicines, cosmetic, and organic products, as well as pet food and supplies. It is also involved in investment activities. The company was founded in 2006 and is based in Taipei City, Taiwan. Simple Mart Retail Co., Ltd. is a subsidiary of Mercuries & Associates Holding, Ltd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Simple Mart Retail Co reported revenue of 14.8B TWD in FY2025 versus 14.6B TWD in FY2021, a compound +0.4%/yr. Reported net income was 136M TWD in FY2025, compounding −8.5%/yr from FY2021.

Growth Quality 62/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
14.8B TWD
Latest YoY
+3.5%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.3%
Avg. growth/yr (7Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.1%
Revenue +0.4%/yr
FY21 14.6B TWD
FY22 14.2B TWD
FY23 14.0B TWD
FY24 14.3B TWD
FY25 14.8B TWD
Net income −8.5%/yr
FY21 195M TWD
FY22 55.3M TWD
FY23 101M TWD
FY24 136M TWD
FY25 136M TWD

Watch 2945: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Simple Mart Retail Co Fair Value". https://www.fairvalue-calculator.com/stock/2945

Peer Group

Grocery Stores · 83 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Above median
Fair Value upside +5% · Above median
Return on equity (TTM) 7% · Below median
Return on assets 1% · Bottom 25%
Net margin (TTM) 1% · Below median
Operating margin (TTM) 1% · Bottom 25%
Revenue growth 11% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Grocery Stores median · lower = cheaper

P/E (TTM) 19.4× · Pricier than median
P/B 1.40× · Cheaper than median
P/S (TTM) 0.18× · Cheaper than 75% of peers
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 6.3× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 40 · sector 36
FUTURE 53 · sector 17
PAST 28 · sector 51
HEALTH 0 · sector 92
DIVIDEND 0 · sector 48

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Grocery Stores stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Loblaw Companies Limited L C$65.49 C$44.44 -32%
Koninklijke Ahold Delhaize N.V AD €36.30 €53.50 +47%
The Kroger Co KR $58.82 $28.19 -52%
Woolworths Group WOW A$39.20 A$13.40 -66%
George Weston Limited WN C$100.98 C$63.61 -37%
Coles Group COL A$23.56 A$15.86 -33%
Metro Inc MRU C$93.64 C$94.01 +0%
Carrefour SA CA €16.40 €11.51 -30%
CP ALL Public Company TCPD 1.89 SGD 2.36 SGD +25%
BIM Birlesik Magazalar A.S., BIMAS 385.75 TRY 267.12 TRY -31%

Compare Simple Mart Retail Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Simple Mart Retail Co (2945) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 42.42 TWD versus a price of 40.50 TWD, about +5% (fairly valued).
What is the fair value of 2945?
Our model-based fair value for Simple Mart Retail Co is 42.42 TWD (as of Jul 21, 2026), built from audited fundamentals. The current price is 40.50 TWD.
What is the quality score of 2945?
Simple Mart Retail Co has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Simple Mart Retail Co (2945)?
Simple Mart Retail Co reported trailing-twelve-month revenue of about 15.2B TWD (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 2945?
The net profit margin of Simple Mart Retail Co is about 1.0%, meaning it keeps roughly 1.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Simple Mart Retail Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.