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 | 18.9x - 20.8x | 19.8x |
| Selected Fwd P/E Multiple | 11.7x - 12.9x | 12.3x |
| Fair Value | NT$ 65.42 - NT$ 72.31 | NT$ 68.86 |
| Upside | -19.3% - -10.8% | -15.1% |
| Benchmarks | - | Full Ticker |
| Les Enphants Co., Ltd. | 291,100.0% | TWSE:2911 |
| Lifestyle Global Enterprise Inc. | 806,600.0% | TPEX:8066 |
| Pan German Universal Motors Ltd. | 224,700.0% | TWSE:2247 |
| GOMAJI Corp., LTD | 847,200.0% | TPEX:8472 |
| Newretail Co., Ltd | 308,500.0% | TPEX:3085 |
| H.H.Galaxy Co., Ltd. | 294,900.0% | TPEX:2949 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2911 | 8066 | 2247 | 8472 | 3085 | 2949 | |||
| TWSE:2911 | TPEX:8066 | TWSE:2247 | TPEX:8472 | TPEX:3085 | TPEX:2949 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 21.4% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | 15.9% | NM- | NM- | 4.7% | ||
| Latest Twelve Months | 19.2% | -132.5% | 7.9% | -51.4% | -30.5% | -39.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -12.4% | 1.7% | 3.1% | -7.5% | -60.0% | 3.0% | ||
| Prior Fiscal Year | -17.2% | 0.4% | 3.5% | -13.3% | -69.3% | 3.2% | ||
| Latest Fiscal Year | -15.2% | -0.1% | 3.4% | -23.3% | -128.1% | 1.8% | ||
| Latest Twelve Months | -15.2% | -0.1% | 3.4% | -23.3% | -128.1% | 1.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -6.1x | 16.7x | 6.8x | -8.2x | -19.2x | 15.1x | ||
| Price / LTM Sales | 0.2x | 0.1x | 0.4x | 1.1x | 23.0x | 0.4x | ||
| LTM P/E Ratio | -1.1x | -82.0x | 11.3x | -4.9x | -17.9x | 24.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -82.0x | -4.9x | 11.3x | |||||
| Historical LTM P/E Ratio | 17.5x | 20.9x | 24.3x | |||||
| Selected P/E Multiple | 18.9x | 19.8x | 20.8x | |||||
| (x) LTM Net Income | 85 | 85 | 85 | |||||
| (=) Equity Value | 1,599 | 1,683 | 1,767 | |||||
| (/) Shares Outstanding | 25.4 | 25.4 | 25.4 | |||||
| Implied Value Range | 62.93 | 66.25 | 69.56 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 62.93 | 66.25 | 69.56 | 81.10 | ||||
| Upside / (Downside) | -22.4% | -18.3% | -14.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2911 | 8066 | 2247 | 8472 | 3085 | 2949 | |
| Value of Common Equity | 526 | 628 | 23,284 | 408 | 1,204 | 2,061 | |
| (/) Shares Outstanding | 105.1 | 29.6 | 80.7 | 17.7 | 69.0 | 25.4 | |
| Implied Stock Price | 5.00 | 21.20 | 288.50 | 23.00 | 17.45 | 81.10 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5.00 | 21.20 | 288.50 | 23.00 | 17.45 | 81.10 | |
| 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 | |