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 | 1.1x - 1.2x | 1.1x |
| Selected Fwd Ps Multiple | 1.1x - 1.2x | 1.1x |
| Fair Value | NT$ 27.59 - NT$ 30.50 | NT$ 29.05 |
| Upside | -42.3% - -36.3% | -39.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Catcher Technology Co., Ltd. | 247,400.0% | TWSE:2474 |
| Promise Technology, Inc. | 305,700.0% | TWSE:3057 |
| IBASE Technology Inc. | 805,000.0% | TPEX:8050 |
| Enermax Technology Corporation | 809,300.0% | TPEX:8093 |
| Quanta Storage Inc. | 618,800.0% | TPEX:6188 |
| Bin Chuan Enterprise Co., Ltd. | 156,900.0% | TPEX:1569 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2474 | 3057 | 8050 | 8093 | 6188 | 1569 | |||
| TWSE:2474 | TWSE:3057 | TPEX:8050 | TPEX:8093 | TPEX:6188 | TPEX:1569 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -27.7% | -14.4% | 6.2% | -10.0% | -2.7% | -6.9% | ||
| 3Y CAGR | -23.9% | -15.5% | -3.2% | -18.7% | -9.6% | -13.4% | ||
| Latest Twelve Months | 0.1% | -1.9% | -13.6% | -23.2% | -21.6% | -13.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 38.5% | -10.5% | 8.5% | -16.3% | 7.4% | 3.5% | ||
| Prior Fiscal Year | 50.6% | -24.5% | 11.9% | -23.4% | 10.7% | -3.2% | ||
| Latest Fiscal Year | 73.0% | -26.5% | 11.4% | -70.0% | 8.0% | -10.0% | ||
| Latest Twelve Months | 73.0% | -26.5% | 11.4% | -70.0% | 8.0% | -10.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.8x | -6.6x | 37.2x | -5.3x | 16.0x | -327.4x | ||
| Price / LTM Sales | 7.8x | 1.4x | 2.3x | 3.6x | 2.7x | 1.8x | ||
| LTM P/E Ratio | 10.7x | -5.2x | 20.2x | -5.2x | 33.8x | -17.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.4x | 2.7x | 7.8x | |||||
| Historical LTM P/S Ratio | 0.5x | 0.7x | 1.8x | |||||
| Selected Price / Sales Multiple | 1.1x | 1.1x | 1.2x | |||||
| (x) LTM Sales | 3,103 | 3,103 | 3,103 | |||||
| (=) Equity Value | 3,373 | 3,551 | 3,728 | |||||
| (/) Shares Outstanding | 121.4 | 121.4 | 121.4 | |||||
| Implied Value Range | 27.77 | 29.24 | 30.70 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 27.77 | 29.24 | 30.70 | 47.85 | ||||
| Upside / (Downside) | -42.0% | -38.9% | -35.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2474 | 3057 | 8050 | 8093 | 6188 | 1569 | |
| Value of Common Equity | 140,099 | 792 | 12,245 | 926 | 22,853 | 5,811 | |
| (/) Shares Outstanding | 645.6 | 92.7 | 197.2 | 60.9 | 278.4 | 121.4 | |
| Implied Stock Price | 217.00 | 8.55 | 62.10 | 15.20 | 82.10 | 47.85 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 217.00 | 8.55 | 62.10 | 15.20 | 82.10 | 47.85 | |
| Trading Currency | TWD | TWD | TWD | TWD | TWD | TWD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |