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 | 0.5x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.4x - 0.5x | 0.5x |
| Fair Value | NT$ 84.21 - NT$ 93.08 | NT$ 88.65 |
| Upside | -2.6% - 7.6% | 2.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Acer Gaming Inc. | 690,800.0% | TPEX:6908 |
| Pan German Universal Motors Ltd. | 224,700.0% | TWSE:2247 |
| Mister International Enterprise Corp. | 294,100.0% | TPEX:2941 |
| Zhen Yu Hardware Co., Ltd. | 294,700.0% | TPEX:2947 |
| Sunfar Computer Co., Ltd | 615,400.0% | TPEX:6154 |
| H.H.Galaxy Co., Ltd. | 294,900.0% | TPEX:2949 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6908 | 2247 | 2941 | 2947 | 6154 | 2949 | |||
| TPEX:6908 | TWSE:2247 | TPEX:2941 | TPEX:2947 | TPEX:6154 | TPEX:2949 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 9.5% | 34.2% | 9.2% | -0.8% | NM- | ||
| 3Y CAGR | 107.6% | 8.7% | 31.4% | 7.9% | -10.3% | 27.1% | ||
| Latest Twelve Months | 13.5% | 5.4% | 10.6% | 10.5% | -0.5% | 3.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.8% | 3.0% | 7.4% | 4.6% | 1.7% | 3.1% | ||
| Prior Fiscal Year | 1.8% | 3.3% | 7.8% | 2.3% | 1.6% | 3.2% | ||
| Latest Fiscal Year | 1.3% | 3.5% | 6.1% | 3.1% | 1.1% | 3.2% | ||
| Latest Twelve Months | 1.0% | 3.5% | 6.1% | 3.1% | 1.1% | 2.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 23.5x | 8.8x | 8.1x | 19.0x | 16.9x | 16.0x | ||
| Price / LTM Sales | 0.6x | 0.5x | 1.3x | 0.8x | 0.3x | 0.5x | ||
| LTM P/E Ratio | 54.4x | 13.6x | 21.4x | 25.5x | 29.6x | 22.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.6x | 1.3x | |||||
| Historical LTM P/S Ratio | 0.6x | 0.6x | 0.6x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 4,491 | 4,491 | 4,491 | |||||
| (=) Equity Value | 2,219 | 2,335 | 2,452 | |||||
| (/) Shares Outstanding | 25.4 | 25.4 | 25.4 | |||||
| Implied Value Range | 87.31 | 91.90 | 96.50 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 87.31 | 91.90 | 96.50 | 86.50 | ||||
| Upside / (Downside) | 0.9% | 6.2% | 11.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6908 | 2247 | 2941 | 2947 | 6154 | 2949 | |
| Value of Common Equity | 2,415 | 25,343 | 1,070 | 1,698 | 1,293 | 2,198 | |
| (/) Shares Outstanding | 35.0 | 80.7 | 15.4 | 19.3 | 80.1 | 25.4 | |
| Implied Stock Price | 69.00 | 314.00 | 69.50 | 88.10 | 16.15 | 86.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 69.00 | 314.00 | 69.50 | 88.10 | 16.15 | 86.50 | |
| 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 | |