看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.9x - 2.1x | 2.0x |
| Historical Pb Multiple | 1.3x - 3.6x | 2.3x |
| Fair Value | €7.90 - €8.73 | €8.31 |
| Upside | 46.2% - 61.6% | 53.9% |
| Benchmarks | - | Full Ticker |
| SÜSS MicroTec SE | - | OTCPK:SESM.F |
| ASM International NV | - | DB:AVS |
| Contrel Technology Co., Ltd. | 806,400.0% | TPEX:8064 |
| BE Semiconductor Industries N.V. | - | ENXTAM:BESI |
| ASML Holding N.V. | - | SET:ASML01 |
| ASMPT Limited | - | DB:AY7A |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SESM.F | AVS | 8064 | BESI | ASML01 | AY7A | |||
| OTCPK:SESM.F | DB:AVS | TPEX:8064 | ENXTAM:BESI | SET:ASML01 | DB:AY7A | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 15.8% | -9.4% | 17.5% | 23.9% | -13.0% | ||
| 3Y CAGR | 48.1% | 11.5% | -28.0% | -13.6% | 8.8% | -52.2% | ||
| Latest Twelve Months | 200.3% | -8.8% | -17.6% | 2.8% | 22.5% | -51.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.0% | 23.9% | 6.2% | 31.8% | 27.7% | 9.4% | ||
| Prior Fiscal Year | 5.7% | 28.5% | 5.3% | 30.6% | 28.4% | 4.9% | ||
| Latest Fiscal Year | 11.7% | 23.4% | 5.0% | 30.0% | 26.8% | 2.6% | ||
| Latest Twelve Months | 11.7% | 23.4% | 5.0% | 30.0% | 26.8% | 2.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 9.9% | 20.0% | 6.9% | 42.0% | 50.8% | 11.1% | ||
| Prior Fiscal Year | 9.8% | 25.2% | 5.3% | 33.7% | 70.4% | 4.6% | ||
| Latest Twelve Months | 22.8% | 19.7% | 4.3% | 39.4% | 55.6% | 2.2% | ||
| Next Fiscal Year | 18.1% | 21.5% | 2.9% | 43.1% | 44.8% | 7.0% | ||
| Two Fiscal Years Forward | 16.6% | 22.7% | 5.0% | 68.5% | 43.2% | 10.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 6.6x | 2.2x | 12.3x | 7.2x | 1.5x | ||
| Price / LTM EPS | 11.2x | 28.1x | 43.2x | 41.0x | 25.5x | 58.7x | ||
| Price / Book | 2.1x | 5.1x | 1.8x | 14.9x | 12.7x | 1.3x | ||
| Price / Fwd Book | 1.7x | 4.5x | 1.9x | 16.3x | 9.9x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.8x | 5.1x | 14.9x | |||||
| Historical P/B Ratio | 1.3x | 2.3x | 3.6x | |||||
| Selected P/B Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) Book Value | 15,188 | 15,188 | 15,188 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SESM.F | AVS | 8064 | BESI | ASML01 | AY7A | |
| Value of Common Equity | 549 | 19,340 | 5,637 | 7,454 | 223,359 | 19,891 | |
| (/) Shares Outstanding | 19.1 | 49.1 | 164.8 | 79.3 | 469,763.7 | 416.5 | |
| Implied Stock Price | 28.72 | 393.90 | 34.20 | 93.98 | 0.48 | 47.76 | |
| FX Conversion Rate to Trading Currency | 0.88 | 1.00 | 1.00 | 1.00 | 0.03 | 8.85 | |
| Implied Stock Price (Trading Cur) | 32.72 | 393.90 | 34.20 | 93.98 | 18.10 | 5.40 | |
| Trading Currency | USD | EUR | TWD | EUR | THB | EUR | |
| FX Rate to Reporting Currency | 0.88 | 1.00 | 1.00 | 1.00 | 0.03 | 8.85 | |