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 | 1.0x - 1.2x | 1.1x |
| Selected Fwd Ps Multiple | 1.1x - 1.2x | 1.1x |
| Fair Value | NT$ 59.64 - NT$ 65.92 | NT$ 62.78 |
| Upside | -4.1% - 6.0% | 0.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Scan-D Corporation | 619,500.0% | TPEX:6195 |
| National Petroleum Co., Ltd. | 993,700.0% | TWSE:9937 |
| Zhen Yu Hardware Co., Ltd. | 294,700.0% | TPEX:2947 |
| Sunfar Computer Co., Ltd | 615,400.0% | TPEX:6154 |
| E-Life Corporation | 628,100.0% | TWSE:6281 |
| Mister International Enterprise Corp. | 294,100.0% | TPEX:2941 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6195 | 9937 | 2947 | 6154 | 6281 | 2941 | |||
| TPEX:6195 | TWSE:9937 | TPEX:2947 | TPEX:6154 | TWSE:6281 | TPEX:2941 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.6% | 0.9% | 9.2% | -0.8% | 2.5% | 34.2% | ||
| 3Y CAGR | -1.4% | 4.3% | 7.9% | -10.3% | -1.6% | 31.4% | ||
| Latest Twelve Months | -2.9% | -2.0% | 10.5% | -0.5% | -3.1% | 10.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.9% | 3.4% | 4.6% | 1.7% | 2.7% | 7.4% | ||
| Prior Fiscal Year | 4.4% | 3.2% | 2.3% | 1.6% | 2.5% | 7.8% | ||
| Latest Fiscal Year | 3.5% | 3.1% | 3.1% | 1.1% | 2.3% | 6.1% | ||
| Latest Twelve Months | 3.5% | 3.1% | 3.1% | 1.1% | 2.3% | 6.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 21.7x | 21.2x | 18.4x | 14.7x | 10.7x | 9.8x | ||
| Price / LTM Sales | 0.7x | 0.8x | 0.7x | 0.3x | 0.4x | 1.1x | ||
| LTM P/E Ratio | 19.9x | 25.7x | 23.4x | 27.5x | 16.2x | 18.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.7x | 0.8x | |||||
| Historical LTM P/S Ratio | 0.0x | 1.5x | 2.6x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.1x | 1.2x | |||||
| (x) LTM Sales | 823 | 823 | 823 | |||||
| (=) Equity Value | 858 | 903 | 948 | |||||
| (/) Shares Outstanding | 15.4 | 15.4 | 15.4 | |||||
| Implied Value Range | 55.72 | 58.65 | 61.59 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 55.72 | 58.65 | 61.59 | 62.20 | ||||
| Upside / (Downside) | -10.4% | -5.7% | -1.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6195 | 9937 | 2947 | 6154 | 6281 | 2941 | |
| Value of Common Equity | 1,601 | 18,975 | 1,561 | 1,105 | 7,250 | 957 | |
| (/) Shares Outstanding | 50.2 | 309.0 | 19.3 | 80.1 | 99.2 | 15.4 | |
| Implied Stock Price | 31.90 | 61.40 | 81.00 | 13.80 | 73.10 | 62.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 31.90 | 61.40 | 81.00 | 13.80 | 73.10 | 62.20 | |
| 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 | |