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 | 1.4x - 1.6x | 1.5x |
| Selected Fwd Ps Multiple | 1.4x - 1.5x | 1.4x |
| Fair Value | NT$ 94.22 - NT$ 104.13 | NT$ 99.18 |
| Upside | -32.5% - -25.4% | -28.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Wonder Pets Enterprises Corporation | 696,800.0% | TPEX:6968 |
| Hotai Motor Co.,Ltd. | 220,700.0% | TWSE:2207 |
| Shan-Loong Transportation Co.,Ltd | 261,600.0% | TWSE:2616 |
| North-Star International Co., LTD. | 892,700.0% | TPEX:8927 |
| United Recommend International Co., Ltd. | 532,100.0% | TPEX:5321 |
| Formosa Optical Technology Co.,Ltd. | 531,200.0% | TPEX:5312 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6968 | 2207 | 2616 | 8927 | 5321 | 5312 | |||
| TPEX:6968 | TWSE:2207 | TWSE:2616 | TPEX:8927 | TPEX:5321 | TPEX:5312 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 5.7% | -2.9% | 7.9% | 19.9% | 4.3% | ||
| 3Y CAGR | 24.0% | 4.6% | 1.0% | 20.4% | 7.5% | 10.9% | ||
| Latest Twelve Months | 13.1% | 1.2% | -21.6% | 67.7% | 3.6% | 2.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.3% | 5.3% | 1.5% | 2.6% | 2.8% | 9.8% | ||
| Prior Fiscal Year | 3.3% | 8.2% | 1.6% | 1.9% | 2.5% | 10.8% | ||
| Latest Fiscal Year | 3.5% | 7.3% | 0.4% | 1.5% | 0.0% | 12.5% | ||
| Latest Twelve Months | 3.5% | 7.3% | -1.8% | 4.3% | 0.0% | 12.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.8x | 13.2x | 17.8x | 18.7x | 11.9x | 15.4x | ||
| Price / LTM Sales | 0.9x | 1.2x | 0.2x | 1.3x | 0.8x | 2.1x | ||
| LTM P/E Ratio | 26.0x | 16.8x | -8.9x | 31.6x | 1598.4x | 16.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.9x | 1.3x | |||||
| Historical LTM P/S Ratio | 1.1x | 1.3x | 2.1x | |||||
| Selected Price / Sales Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) LTM Sales | 3,972 | 3,972 | 3,972 | |||||
| (=) Equity Value | 5,670 | 5,968 | 6,267 | |||||
| (/) Shares Outstanding | 60.1 | 60.1 | 60.1 | |||||
| Implied Value Range | 94.40 | 99.37 | 104.34 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 94.40 | 99.37 | 104.34 | 139.50 | ||||
| Upside / (Downside) | -32.3% | -28.8% | -25.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6968 | 2207 | 2616 | 8927 | 5321 | 5312 | |
| Value of Common Equity | 2,618 | 344,847 | 2,120 | 16,748 | 2,545 | 8,378 | |
| (/) Shares Outstanding | 43.6 | 557.1 | 135.9 | 369.3 | 53.2 | 60.1 | |
| Implied Stock Price | 60.00 | 619.00 | 15.60 | 45.35 | 47.85 | 139.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 60.00 | 619.00 | 15.60 | 45.35 | 47.85 | 139.50 | |
| 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 | |