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 P/E Multiple | 5.7x - 6.3x | 6.0x |
| Selected Fwd P/E Multiple | 9.6x - 10.6x | 10.1x |
| Fair Value | €1.53 - €1.69 | €1.61 |
| Upside | 6.5% - 17.7% | 12.1% |
| Benchmarks | - | Full Ticker |
| Yang Ming Marine Transport Corporation | 260,900.0% | TWSE:2609 |
| Evergreen Marine Corporation (Taiwan) Ltd. | 260,300.0% | TWSE:2603 |
| ZIM Integrated Shipping Services Ltd. | - | DB:2SV |
| A.P. Møller - Mærsk A/S | - | OTCPK:AMKB.F |
| Hapag-Lloyd Aktiengesellschaft | - | DB:HLAG |
| COSCO SHIPPING Holdings Co., Ltd. | - | DB:C6G |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2609 | 2603 | 2SV | AMKB.F | HLAG | C6G | |||
| TWSE:2609 | TWSE:2603 | DB:2SV | OTCPK:AMKB.F | DB:HLAG | DB:C6G | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 315.6% | NM- | 67.1% | 45.8% | 48.7% | ||
| 3Y CAGR | -26.4% | -16.4% | -22.6% | -30.2% | -35.9% | -18.1% | ||
| Latest Twelve Months | 141.8% | 294.6% | 179.7% | 59.8% | -18.7% | 105.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 24.5% | 31.9% | 12.3% | 17.4% | 24.6% | 21.6% | ||
| Prior Fiscal Year | 48.0% | 12.8% | -52.2% | 7.5% | 16.4% | 13.6% | ||
| Latest Fiscal Year | 3.4% | 30.1% | 25.5% | 11.0% | 12.5% | 21.0% | ||
| Latest Twelve Months | 24.9% | 30.1% | 25.5% | 11.0% | 12.5% | 21.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.5x | 2.1x | 1.8x | 2.0x | 6.6x | 1.2x | ||
| Price / LTM Sales | 1.3x | 1.0x | 0.2x | 0.5x | 1.2x | 0.9x | ||
| LTM P/E Ratio | 5.2x | 3.5x | 0.8x | 4.4x | 9.8x | 4.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 0.8x | 4.4x | 9.8x | |||||
| Historical LTM P/E Ratio | 1.3x | 4.2x | 16.3x | |||||
| Selected P/E Multiple | 5.7x | 6.0x | 6.3x | |||||
| (x) LTM Net Income | 49,100 | 49,100 | 49,100 | |||||
| (=) Equity Value | 281,732 | 296,560 | 311,388 | |||||
| (/) Shares Outstanding | 19,884.9 | 19,884.9 | 19,884.9 | |||||
| Implied Value Range | 14.17 | 14.91 | 15.66 | |||||
| FX Rate: CNY/EUR | 7.9 | 7.9 | 7.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.80 | 1.90 | 1.99 | 1.44 | ||||
| Upside / (Downside) | 25.4% | 32.0% | 38.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2609 | 2603 | 2SV | AMKB.F | HLAG | C6G | |
| Value of Common Equity | 268,892 | 490,382 | 1,776 | 27,105 | 24,413 | 224,612 | |
| (/) Shares Outstanding | 3,492.1 | 2,165.0 | 120.5 | 15.5 | 175.8 | 19,884.9 | |
| Implied Stock Price | 77.00 | 226.50 | 14.74 | 1,743.25 | 138.90 | 11.30 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.08 | 1.00 | 1.00 | 7.85 | |
| Implied Stock Price (Trading Cur) | 77.00 | 226.50 | 13.65 | 1,743.25 | 138.90 | 1.44 | |
| Trading Currency | TWD | TWD | EUR | USD | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.08 | 1.00 | 1.00 | 7.85 | |