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 | 24.7x - 27.3x | 26.0x |
| Selected Fwd P/E Multiple | 21.5x - 23.8x | 22.7x |
| Fair Value | NT$ 12.65 - NT$ 13.98 | NT$ 13.31 |
| Upside | -2.3% - 7.9% | 2.8% |
| Benchmarks | - | Full Ticker |
| Acer Gaming Inc. | 690,800.0% | TPEX:6908 |
| Mister International Enterprise Corp. | 294,100.0% | TPEX:2941 |
| Scan-D Corporation | 619,500.0% | TPEX:6195 |
| E-Life Corporation | 628,100.0% | TWSE:6281 |
| National Petroleum Co., Ltd. | 993,700.0% | TWSE:9937 |
| Sunfar Computer Co., Ltd | 615,400.0% | TPEX:6154 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6908 | 2941 | 6195 | 6281 | 9937 | 6154 | |||
| TPEX:6908 | TPEX:2941 | TPEX:6195 | TWSE:6281 | TWSE:9937 | TPEX:6154 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -4.9% | 0.3% | 0.0% | 4.9% | ||
| 3Y CAGR | 170.6% | 10.5% | -33.2% | -9.3% | -3.1% | -34.2% | ||
| Latest Twelve Months | -27.5% | -14.2% | -22.1% | -12.0% | -5.7% | -31.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.8% | 7.4% | 7.9% | 2.7% | 3.4% | 1.7% | ||
| Prior Fiscal Year | 1.8% | 7.8% | 4.4% | 2.5% | 3.2% | 1.6% | ||
| Latest Fiscal Year | 1.3% | 6.1% | 3.5% | 2.3% | 3.1% | 1.1% | ||
| Latest Twelve Months | 1.0% | 6.1% | 3.5% | 2.3% | 3.1% | 1.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 19.7x | 9.4x | 20.7x | 10.4x | 20.5x | 14.6x | ||
| Price / LTM Sales | 0.5x | 1.1x | 0.6x | 0.4x | 0.8x | 0.3x | ||
| LTM P/E Ratio | 44.1x | 17.9x | 18.2x | 15.8x | 25.0x | 27.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.8x | 18.2x | 44.1x | |||||
| Historical LTM P/E Ratio | 11.6x | 21.0x | 27.3x | |||||
| Selected P/E Multiple | 24.7x | 26.0x | 27.3x | |||||
| (x) LTM Net Income | 40 | 40 | 40 | |||||
| (=) Equity Value | 992 | 1,044 | 1,096 | |||||
| (/) Shares Outstanding | 80.1 | 80.1 | 80.1 | |||||
| Implied Value Range | 12.39 | 13.04 | 13.69 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12.39 | 13.04 | 13.69 | 12.95 | ||||
| Upside / (Downside) | -4.3% | 0.7% | 5.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6908 | 2941 | 6195 | 6281 | 9937 | 6154 | |
| Value of Common Equity | 1,957 | 893 | 1,363 | 6,863 | 17,924 | 1,037 | |
| (/) Shares Outstanding | 35.0 | 15.4 | 50.2 | 99.2 | 309.0 | 80.1 | |
| Implied Stock Price | 55.90 | 58.00 | 27.15 | 69.20 | 58.00 | 12.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 55.90 | 58.00 | 27.15 | 69.20 | 58.00 | 12.95 | |
| 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 | |