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 | 6.7x - 7.4x | 7.0x |
| Fair Value | NT$ 125.84 - NT$ 139.09 | NT$ 132.47 |
| Upside | -21.3% - -13.1% | -17.2% |
| Benchmarks | - | Full Ticker |
| Taiming Assurance Broker Co.,Ltd. | 587,800.0% | TPEX:5878 |
| TQM Alpha Public Company Limited | - | SET:TQM |
| IRRC Corporation | 732,500.0% | TSE:7325 |
| NexgenRx Inc. | - | TSXV:NXG |
| Poste Italiane S.p.A. | - | BIT:PST |
| Golden Insurance Brokers Co.,Ltd. | 602,800.0% | TPEX:6028 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 5878 | TQM | 7325 | NXG | PST | 6028 | |||
| TPEX:5878 | SET:TQM | TSE:7325 | TSXV:NXG | BIT:PST | TPEX:6028 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -5.7% | 9.8% | 1.4% | NM- | 8.2% | 19.6% | ||
| 3Y CAGR | -9.4% | -3.1% | 14.6% | NM- | 8.1% | 8.6% | ||
| Latest Twelve Months | 0.7% | -0.7% | 663.5% | 182.0% | 3.7% | 112.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.4% | 23.7% | 4.3% | 10.3% | 9.5% | 3.8% | ||
| Prior Fiscal Year | 7.0% | 21.9% | 0.3% | -0.2% | 15.2% | 3.0% | ||
| Latest Fiscal Year | 6.5% | 20.5% | 4.4% | -2.4% | 14.8% | 3.9% | ||
| Latest Twelve Months | 6.5% | 20.5% | 4.5% | 1.6% | 14.8% | 4.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.0x | 7.3x | 3.9x | 12.9x | 22.6x | 12.1x | ||
| Price / LTM Sales | 1.2x | 2.4x | 0.6x | 1.3x | 1.7x | 0.9x | ||
| LTM P/E Ratio | 18.6x | 11.7x | 14.2x | 81.0x | 11.7x | 17.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 11.7x | 14.2x | 81.0x | |||||
| Historical LTM P/E Ratio | 10.0x | 11.4x | 13.9x | |||||
| Selected P/E Multiple | 13.4x | 14.1x | 14.8x | |||||
| (x) LTM Net Income | 179 | 179 | 179 | |||||
| (=) Equity Value | 2,404 | 2,531 | 2,658 | |||||
| (/) Shares Outstanding | 20.0 | 20.0 | 20.0 | |||||
| Implied Value Range | 120.22 | 126.55 | 132.88 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 120.22 | 126.55 | 132.88 | 160.00 | ||||
| Upside / (Downside) | -24.9% | -20.9% | -16.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 5878 | TQM | 7325 | NXG | PST | 6028 | |
| Value of Common Equity | 1,059 | 9,477 | 5,626 | 21 | 23,368 | 3,200 | |
| (/) Shares Outstanding | 25.0 | 596.0 | 8.2 | 71.1 | 1,294.6 | 20.0 | |
| Implied Stock Price | 42.30 | 15.90 | 688.00 | 0.29 | 18.05 | 160.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 42.30 | 15.90 | 688.00 | 0.29 | 18.05 | 160.00 | |
| Trading Currency | TWD | THB | JPY | CAD | EUR | TWD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |