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 | 12.0x - 13.3x | 12.7x |
| Selected Fwd P/E Multiple | 7.6x - 8.4x | 8.0x |
| Fair Value | €0.92 - €1.02 | €0.97 |
| Upside | -7.0% - 2.7% | -2.2% |
| Benchmarks | - | Full Ticker |
| Hisense Visual Technology Co., Ltd. | 60,006,000.0% | SHSE:600060 |
| Panasonic Holdings Corporation | 675,200.0% | TSE:6752 |
| Sony Group Corporation | 675,800.0% | TSE:6758 |
| LG Electronics Inc. | - | KOSE:A066570 |
| Sinomax Group Limited | 141,800.0% | SEHK:1418 |
| TCL Electronics Holdings Limited | - | DB:TC2A |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 600060 | 6752 | 6758 | A066570 | 1418 | TC2A | |||
| SHSE:600060 | TSE:6752 | TSE:6758 | KOSE:A066570 | SEHK:1418 | DB:TC2A | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 32.2% | 10.2% | 14.4% | 81.3% | NM- | -0.7% | ||
| 3Y CAGR | 25.4% | 12.8% | 9.0% | -36.5% | 108.2% | 14.1% | ||
| Latest Twelve Months | 20.1% | 17.0% | 23.6% | 0.8% | 120.6% | 136.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.2% | 4.0% | 9.2% | 1.9% | 0.2% | 2.7% | ||
| Prior Fiscal Year | 3.9% | 5.2% | 7.5% | 1.0% | 1.7% | 0.9% | ||
| Latest Fiscal Year | 3.8% | 4.3% | 8.8% | 0.7% | 3.4% | 1.8% | ||
| Latest Twelve Months | 3.9% | 4.5% | 9.3% | 1.0% | 3.4% | 1.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.7x | 4.6x | 12.9x | 3.1x | 2.8x | 8.1x | ||
| Price / LTM Sales | 0.5x | 0.4x | 1.9x | 0.1x | 0.1x | 0.2x | ||
| LTM P/E Ratio | 11.7x | 9.7x | 20.8x | 15.7x | 3.3x | 13.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 3.3x | 11.7x | 20.8x | |||||
| Historical LTM P/E Ratio | 4.7x | 10.6x | 18.6x | |||||
| Selected P/E Multiple | 12.0x | 12.7x | 13.3x | |||||
| (x) LTM Net Income | 1,759 | 1,759 | 1,759 | |||||
| (=) Equity Value | 21,157 | 22,271 | 23,384 | |||||
| (/) Shares Outstanding | 2,520.9 | 2,520.9 | 2,520.9 | |||||
| Implied Value Range | 8.39 | 8.83 | 9.28 | |||||
| FX Rate: HKD/EUR | 9.1 | 9.1 | 9.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.92 | 0.97 | 1.02 | 0.99 | ||||
| Upside / (Downside) | -7.1% | -2.3% | 2.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 600060 | 6752 | 6758 | A066570 | 1418 | TC2A | |
| Value of Common Equity | 27,170 | 3,567,273 | 24,391,377 | 13,901,090 | 455 | 22,784 | |
| (/) Shares Outstanding | 1,281.6 | 2,334.6 | 5,993.0 | 180.1 | 1,750.0 | 2,520.9 | |
| Implied Stock Price | 21.20 | 1,528.00 | 4,070.00 | 77,200.00 | 0.26 | 9.04 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 9.12 | |
| Implied Stock Price (Trading Cur) | 21.20 | 1,528.00 | 4,070.00 | 77,200.00 | 0.26 | 0.99 | |
| Trading Currency | CNY | JPY | JPY | KRW | HKD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 9.12 | |