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 Pb Multiple | 2.5x - 2.7x | 2.6x |
| Historical Pb Multiple | 1.2x - 2.3x | 1.7x |
| Fair Value | NT$ 41.68 - NT$ 46.07 | NT$ 43.88 |
| Upside | -19.2% - -10.7% | -15.0% |
| Benchmarks | - | Full Ticker |
| Tycoons Group Enterprise Co.,Ltd. | 202,200.0% | TWSE:2022 |
| Tongtai Machine & Tool Co., Ltd. | 452,600.0% | TWSE:4526 |
| Jufan Industrial Co., Ltd. | 458,400.0% | TPEX:4584 |
| Asia Neo Tech Industrial Co.,Ltd. | 454,200.0% | TPEX:4542 |
| Waste Recovery Technology Inc. | 689,400.0% | TPEX:6894 |
| JG Environmental Technology Co.,Ltd. | 672,300.0% | TPEX:6723 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2022 | 4526 | 4584 | 4542 | 6894 | 6723 | |||
| TWSE:2022 | TWSE:4526 | TPEX:4584 | TPEX:4542 | TPEX:6894 | TPEX:6723 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | -43.8% | NM- | -11.9% | ||
| 3Y CAGR | NM- | NM- | -4.2% | -56.9% | 7.3% | NM- | ||
| Latest Twelve Months | -202.1% | 95.1% | 13.3% | -112.7% | 5.7% | 366.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.5% | -1.9% | 9.5% | 3.0% | 22.4% | 4.3% | ||
| Prior Fiscal Year | 2.7% | 0.7% | 9.0% | 6.6% | 21.0% | 7.5% | ||
| Latest Fiscal Year | -2.1% | -15.8% | 8.1% | 0.5% | 20.6% | 3.6% | ||
| Latest Twelve Months | -2.4% | -12.9% | 8.4% | -1.1% | 17.4% | 9.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 0.8% | -2.4% | 13.4% | 3.6% | 16.7% | 9.6% | ||
| Prior Fiscal Year | 6.4% | 1.0% | 10.0% | 8.3% | 13.7% | 19.7% | ||
| Latest Twelve Months | -5.9% | -0.2% | 12.1% | -1.0% | 15.3% | 20.6% | ||
| Next Fiscal Year | 1.0% | #NUM! | 16.6% | 0.3% | 11.5% | 9.0% | ||
| Two Fiscal Years Forward | 1.0% | -23.8% | 18.5% | 0.4% | 11.4% | 9.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 1.7x | 1.2x | 3.5x | 4.1x | 1.5x | ||
| Price / LTM EPS | -12.7x | -1130.0x | 14.2x | -315.8x | 23.6x | 17.0x | ||
| Price / Book | 0.8x | 2.0x | 1.7x | 3.2x | 3.6x | 3.0x | ||
| Price / Fwd Book | 0.8x | 2.2x | 1.4x | 3.2x | 3.4x | 4.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 2.0x | 3.6x | |||||
| Historical P/B Ratio | 1.2x | 1.7x | 2.3x | |||||
| Selected P/B Multiple | 2.5x | 2.6x | 2.7x | |||||
| (x) Book Value | 503 | 503 | 503 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2022 | 4526 | 4584 | 4542 | 6894 | 6723 | |
| Value of Common Equity | 2,643 | 9,607 | 1,650 | 1,950 | 4,986 | 1,550 | |
| (/) Shares Outstanding | 337.2 | 254.8 | 30.0 | 32.3 | 23.8 | 30.0 | |
| Implied Stock Price | 7.84 | 37.70 | 55.00 | 60.40 | 209.50 | 51.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.84 | 37.70 | 55.00 | 60.40 | 209.50 | 51.60 | |
| 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 | |