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 | 0.9x - 1.0x | 1.0x |
| Historical Pb Multiple | 0.8x - 1.8x | 0.9x |
| Fair Value | NT$ 21.61 - NT$ 23.89 | NT$ 22.75 |
| Upside | 8.3% - 19.7% | 14.0% |
| Benchmarks | - | Full Ticker |
| U-Ming Marine Transport Corporation | 260,600.0% | TWSE:2606 |
| Chinese Maritime Transport Ltd. | 261,200.0% | TWSE:2612 |
| Evergreen Marine Corporation (Taiwan) Ltd. | 260,300.0% | TWSE:2603 |
| Sincere Navigation Corporation | 260,500.0% | TWSE:2605 |
| Yang Ming Marine Transport Corporation | 260,900.0% | TWSE:2609 |
| Franbo Lines Corp. | 264,100.0% | TPEX:2641 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2606 | 2612 | 2603 | 2605 | 2609 | 2641 | |||
| TWSE:2606 | TWSE:2612 | TWSE:2603 | TWSE:2605 | TWSE:2609 | TPEX:2641 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 23.6% | 25.6% | 315.6% | 74.1% | NM- | 48.6% | ||
| 3Y CAGR | -1.5% | -0.9% | -16.4% | 21.0% | -27.0% | 15.9% | ||
| Latest Twelve Months | 70.9% | 208.5% | 294.6% | 195.4% | 1244.3% | 37.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 24.3% | 15.7% | 31.9% | 15.4% | 26.1% | 38.3% | ||
| Prior Fiscal Year | 19.1% | 8.2% | 12.8% | 9.2% | 3.4% | 31.7% | ||
| Latest Fiscal Year | 28.6% | 21.8% | 30.1% | 24.9% | 28.8% | 35.4% | ||
| Latest Twelve Months | 28.6% | 21.8% | 30.1% | 24.9% | 28.8% | 35.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.6% | 5.6% | 48.7% | 3.4% | 48.6% | 14.1% | ||
| Prior Fiscal Year | 8.2% | 2.8% | 7.1% | 2.3% | 1.5% | 7.4% | ||
| Latest Twelve Months | 12.6% | 8.0% | 27.3% | 6.4% | 20.8% | 8.6% | ||
| Next Fiscal Year | 10.7% | 9.0% | 12.0% | 6.4% | 8.7% | 9.0% | ||
| Two Fiscal Years Forward | 11.3% | 9.7% | 10.2% | 8.0% | 6.9% | 9.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.6x | 1.7x | 0.9x | 3.0x | 1.1x | 3.5x | ||
| Price / LTM EPS | 9.2x | 7.7x | 3.1x | 11.9x | 3.8x | 10.0x | ||
| Price / Book | 1.1x | 0.6x | 0.8x | 0.7x | 0.7x | 0.8x | ||
| Price / Fwd Book | 1.0x | 0.5x | 0.7x | 0.7x | 0.7x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 0.7x | 1.1x | |||||
| Historical P/B Ratio | 0.8x | 0.9x | 1.8x | |||||
| Selected P/B Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) Book Value | 7,479 | 7,479 | 7,479 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2606 | 2612 | 2603 | 2605 | 2609 | 2641 | |
| Value of Common Equity | 44,703 | 7,909 | 444,916 | 13,317 | 249,336 | 6,235 | |
| (/) Shares Outstanding | 845.1 | 197.5 | 2,165.0 | 585.4 | 3,492.1 | 312.5 | |
| Implied Stock Price | 52.90 | 40.05 | 205.50 | 22.75 | 71.40 | 19.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 52.90 | 40.05 | 205.50 | 22.75 | 71.40 | 19.95 | |
| 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 | |