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 | 1.1x - 1.3x | 1.2x |
| Selected Fwd Ps Multiple | 1.0x - 1.1x | 1.0x |
| Fair Value | NT$ 77.92 - NT$ 86.13 | NT$ 82.03 |
| Upside | -11.2% - -1.9% | -6.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Nidec Chaun-Choung Technology Corporation | 623,000.0% | TWSE:6230 |
| Topview Optronics Corporation | 655,600.0% | TPEX:6556 |
| TAI-TECH Advanced Electronics Co., Ltd. | 335,700.0% | TPEX:3357 |
| Asia Optical Co., Inc. | 301,900.0% | TWSE:3019 |
| FIC Global, Inc. | 370,100.0% | TWSE:3701 |
| Wendell Industrial Co., Ltd | 676,100.0% | TPEX:6761 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6230 | 6556 | 3357 | 3019 | 3701 | 6761 | |||
| TWSE:6230 | TPEX:6556 | TPEX:3357 | TWSE:3019 | TWSE:3701 | TPEX:6761 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -1.1% | 5.4% | 10.4% | 4.9% | 15.9% | 9.3% | ||
| 3Y CAGR | -9.6% | -5.3% | -3.7% | 3.2% | 21.5% | 2.2% | ||
| Latest Twelve Months | -24.5% | -11.5% | 24.2% | 29.3% | -2.1% | 15.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.2% | 9.1% | 16.5% | 6.8% | 3.3% | 8.2% | ||
| Prior Fiscal Year | 5.6% | 9.3% | 13.4% | 4.4% | 3.8% | 5.8% | ||
| Latest Fiscal Year | 1.6% | 15.0% | 13.6% | 7.0% | 2.5% | 10.6% | ||
| Latest Twelve Months | 1.6% | 15.0% | 13.6% | 7.0% | 0.1% | 10.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.4x | 4.3x | 6.8x | 9.4x | 14.9x | 9.3x | ||
| Price / LTM Sales | 1.3x | 1.2x | 1.7x | 1.5x | 0.5x | 1.3x | ||
| LTM P/E Ratio | 84.0x | 7.7x | 12.2x | 20.7x | 940.7x | 12.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.3x | 1.7x | |||||
| Historical LTM P/S Ratio | 0.7x | 1.1x | 2.0x | |||||
| Selected Price / Sales Multiple | 1.1x | 1.2x | 1.3x | |||||
| (x) LTM Sales | 2,021 | 2,021 | 2,021 | |||||
| (=) Equity Value | 2,318 | 2,440 | 2,562 | |||||
| (/) Shares Outstanding | 30.4 | 30.4 | 30.4 | |||||
| Implied Value Range | 76.23 | 80.24 | 84.25 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 76.23 | 80.24 | 84.25 | 87.80 | ||||
| Upside / (Downside) | -13.2% | -8.6% | -4.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6230 | 6556 | 3357 | 3019 | 3701 | 6761 | |
| Value of Common Equity | 10,966 | 2,041 | 9,367 | 35,743 | 6,422 | 2,670 | |
| (/) Shares Outstanding | 86.3 | 28.8 | 102.0 | 279.2 | 236.5 | 30.4 | |
| Implied Stock Price | 127.00 | 71.00 | 91.80 | 128.00 | 27.15 | 87.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 127.00 | 71.00 | 91.80 | 128.00 | 27.15 | 87.80 | |
| 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 | |