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 | 13.4x - 14.8x | 14.1x |
| Selected Fwd P/E Multiple | 11.4x - 12.6x | 12.0x |
| Fair Value | NT$ 100.47 - NT$ 111.05 | NT$ 105.76 |
| Upside | 8.0% - 19.4% | 13.7% |
| Benchmarks | - | Full Ticker |
| King Core Electronics Inc. | 615,500.0% | TWSE:6155 |
| Thinking Electronic Industrial Co., Ltd. | 242,800.0% | TWSE:2428 |
| ABC Taiwan Electronics Corp. | 323,600.0% | TPEX:3236 |
| Arlitech Electronic Corp. | 643,200.0% | TPEX:6432 |
| Bull Will Co., Ltd. | 625,900.0% | TPEX:6259 |
| TAI-TECH Advanced Electronics Co., Ltd. | 335,700.0% | TPEX:3357 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6155 | 2428 | 3236 | 6432 | 6259 | 3357 | |||
| TWSE:6155 | TWSE:2428 | TPEX:3236 | TPEX:6432 | TPEX:6259 | TPEX:3357 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.1% | 5.9% | -36.5% | 0.2% | -29.9% | 11.2% | ||
| 3Y CAGR | 1.6% | -1.9% | -63.9% | -15.7% | 185.1% | -14.5% | ||
| Latest Twelve Months | 13.3% | 35.9% | -88.1% | 44.9% | -48.0% | 26.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.5% | 20.3% | 3.2% | 5.2% | 5.3% | 16.5% | ||
| Prior Fiscal Year | 13.7% | 18.4% | 1.9% | 3.4% | 5.5% | 13.4% | ||
| Latest Fiscal Year | 14.9% | 18.5% | 0.2% | 5.2% | 3.2% | 13.6% | ||
| Latest Twelve Months | 14.9% | 20.8% | 0.2% | 5.2% | 3.2% | 13.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 30.4x | 5.6x | 11.8x | 8.4x | 30.8x | 7.2x | ||
| Price / LTM Sales | 3.2x | 2.2x | 0.8x | 0.8x | 1.2x | 1.7x | ||
| LTM P/E Ratio | 21.4x | 10.5x | 343.6x | 16.1x | 36.3x | 12.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 10.5x | 21.4x | 343.6x | |||||
| Historical LTM P/E Ratio | 7.0x | 12.3x | 19.1x | |||||
| Selected P/E Multiple | 13.4x | 14.1x | 14.8x | |||||
| (x) LTM Net Income | 748 | 748 | 748 | |||||
| (=) Equity Value | 10,025 | 10,553 | 11,081 | |||||
| (/) Shares Outstanding | 102.0 | 102.0 | 102.0 | |||||
| Implied Value Range | 98.25 | 103.42 | 108.60 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 98.25 | 103.42 | 108.60 | 93.00 | ||||
| Upside / (Downside) | 5.6% | 11.2% | 16.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6155 | 2428 | 3236 | 6432 | 6259 | 3357 | |
| Value of Common Equity | 1,813 | 15,822 | 1,528 | 846 | 448 | 9,489 | |
| (/) Shares Outstanding | 87.8 | 128.1 | 105.0 | 32.2 | 25.1 | 102.0 | |
| Implied Stock Price | 20.65 | 123.50 | 14.55 | 26.25 | 17.85 | 93.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 20.65 | 123.50 | 14.55 | 26.25 | 17.85 | 93.00 | |
| 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 | |