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 EBIT Multiple | 14.4x - 15.9x | 15.2x |
| Selected Fwd EBIT Multiple | 10.7x - 11.8x | 11.3x |
| Fair Value | NT$ 71.48 - NT$ 80.55 | NT$ 76.01 |
| Upside | -16.7% - -6.1% | -11.4% |
| Benchmarks | Ticker | Full Ticker |
| Acer Gaming Inc. | 6908 | TPEX:6908 |
| Pan German Universal Motors Ltd. | 2247 | TWSE:2247 |
| Mister International Enterprise Corp. | 2941 | TPEX:2941 |
| Zhen Yu Hardware Co., Ltd. | 2947 | TPEX:2947 |
| Sunfar Computer Co., Ltd | 6154 | TPEX:6154 |
| H.H.Galaxy Co., Ltd. | 2949 | TPEX:2949 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 6908 | 2247 | 2941 | 2947 | 6154 | 2949 | ||
| TPEX:6908 | TWSE:2247 | TPEX:2941 | TPEX:2947 | TPEX:6154 | TPEX:2949 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | 19.5% | NM- | -5.3% | -6.1% | NM- | |
| 3Y CAGR | 151.2% | 21.1% | 38.4% | -15.1% | -8.3% | 44.1% | |
| Latest Twelve Months | -50.1% | 2.3% | -19.2% | 31.4% | 34.9% | -32.9% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 2.2% | 3.7% | 6.4% | 6.4% | 1.9% | 4.3% | |
| Prior Fiscal Year | 2.1% | 4.1% | 10.5% | 3.5% | 2.1% | 4.7% | |
| Latest Fiscal Year | 1.7% | 4.3% | 9.9% | 4.2% | 1.2% | 4.8% | |
| Latest Twelve Months | 1.1% | 4.2% | 7.6% | 4.2% | 1.3% | 3.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.68x | 0.48x | 1.12x | 1.46x | 0.32x | 0.57x | |
| EV / LTM EBITDA | 24.3x | 9.0x | 10.8x | 19.1x | 16.8x | 15.9x | |
| EV / LTM EBIT | 61.4x | 11.5x | 14.8x | 35.0x | 24.6x | 17.3x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 11.5x | 24.6x | 61.4x | ||||
| Historical EV / LTM EBIT | 14.1x | 14.1x | 14.1x | ||||
| Selected EV / LTM EBIT | 14.4x | 15.2x | 15.9x | ||||
| (x) LTM EBIT | 148 | 148 | 148 | ||||
| (=) Implied Enterprise Value | 2,133 | 2,245 | 2,358 | ||||
| (-) Non-shareholder Claims * | (374) | (374) | (374) | ||||
| (=) Equity Value | 1,759 | 1,871 | 1,984 | ||||
| (/) Shares Outstanding | 25.4 | 25.4 | 25.4 | ||||
| Implied Value Range | 69.23 | 73.65 | 78.06 | ||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 69.23 | 73.65 | 78.06 | 85.80 | |||
| Upside / (Downside) | -19.3% | -14.2% | -9.0% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6908 | 2247 | 2941 | 2947 | 6154 | 2949 | |
| Enterprise Value | 2,936 | 25,853 | 877 | 3,157 | 1,184 | 2,554 | |
| (+) Cash & Short Term Investments | 520 | 3,070 | 221 | 267 | 343 | 300 | |
| (+) Investments & Other | 48 | 30 | 0 | 21 | 2 | 3 | |
| (-) Debt | (609) | (3,166) | (83) | (1,734) | (255) | (540) | |
| (-) Other Liabilities | (378) | 0 | 0 | 0 | 0 | (136) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 2,517 | 25,786 | 1,016 | 1,711 | 1,273 | 2,180 | |
| (/) Shares Outstanding | 35.0 | 80.7 | 15.4 | 19.3 | 80.1 | 25.4 | |
| Implied Stock Price | 71.90 | 319.50 | 66.00 | 88.80 | 15.90 | 85.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 71.90 | 319.50 | 66.00 | 88.80 | 15.90 | 85.80 | |
| 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 | |