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 Ps Multiple | 2.4x - 2.7x | 2.5x |
| Selected Fwd Ps Multiple | 1.8x - 2.0x | 1.9x |
| Fair Value | €8.64 - €9.55 | €9.09 |
| Upside | 45.2% - 60.5% | 52.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Cohu, Inc. | - | NasdaqGS:COHU |
| Onto Innovation Inc. | - | NYSE:ONTO |
| Ultra Clean Holdings, Inc. | - | NasdaqGS:UCTT |
| FormFactor, Inc. | - | NasdaqGS:FORM |
| Veeco Instruments Inc. | - | NasdaqGS:VECO |
| ASMPT Limited | - | DB:AY7A |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| COHU | ONTO | UCTT | FORM | VECO | AY7A | |||
| NasdaqGS:COHU | NYSE:ONTO | NasdaqGS:UCTT | NasdaqGS:FORM | NasdaqGS:VECO | DB:AY7A | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -7.2% | 26.4% | 14.5% | 5.3% | 11.3% | -1.2% | ||
| 3Y CAGR | -23.2% | 7.8% | -0.1% | -0.3% | 7.1% | -15.5% | ||
| Latest Twelve Months | -30.7% | 21.0% | 20.2% | 15.3% | 7.6% | -5.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.4% | 14.5% | 2.7% | 10.0% | 4.5% | 9.3% | ||
| Prior Fiscal Year | 4.4% | 14.9% | -1.8% | 12.4% | -4.6% | 4.9% | ||
| Latest Fiscal Year | -17.4% | 20.4% | 1.1% | 9.1% | 10.3% | 2.6% | ||
| Latest Twelve Months | -17.4% | 20.4% | 1.3% | 9.1% | 10.3% | NA | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -25.6x | 21.5x | 8.0x | 24.9x | 11.2x | 23.3x | ||
| Price / LTM Sales | 2.0x | 6.3x | 0.4x | 3.0x | 1.6x | 1.7x | ||
| LTM P/E Ratio | -9.0x | 30.8x | 32.4x | 43.0x | 15.5x | 89.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 2.0x | 6.3x | |||||
| Historical LTM P/S Ratio | 1.1x | 2.0x | 2.6x | |||||
| Selected Price / Sales Multiple | 2.4x | 2.5x | 2.7x | |||||
| (x) LTM Sales | 13,215 | 13,215 | 13,215 | |||||
| (=) Equity Value | 31,969 | 33,652 | 35,334 | |||||
| (/) Shares Outstanding | 416.5 | 416.5 | 416.5 | |||||
| Implied Value Range | 76.76 | 80.80 | 84.84 | |||||
| FX Rate: HKD/EUR | 8.8 | 8.8 | 8.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8.76 | 9.22 | 9.68 | 5.95 | ||||
| Upside / (Downside) | 47.2% | 55.0% | 62.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | COHU | ONTO | UCTT | FORM | VECO | AY7A | |
| Value of Common Equity | 777 | 6,207 | 911 | 2,332 | 1,140 | 21,712 | |
| (/) Shares Outstanding | 46.5 | 48.8 | 45.1 | 77.1 | 57.9 | 416.5 | |
| Implied Stock Price | 16.69 | 127.10 | 20.17 | 30.26 | 19.67 | 52.13 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 8.76 | |
| Implied Stock Price (Trading Cur) | 16.69 | 127.10 | 20.17 | 30.26 | 19.67 | 5.95 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 8.76 | |