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 | 0.0x - 0.0x | 0.0x |
| Fair Value | NT$ 51.97 - NT$ 57.44 | NT$ 54.70 |
| Upside | -21.7% - -13.5% | -17.6% |
| Benchmarks | - | Full Ticker |
| Formosa Optical Technology Co.,Ltd. | 531,200.0% | TPEX:5312 |
| Shan-Loong Transportation Co.,Ltd | 261,600.0% | TWSE:2616 |
| Hotai Motor Co.,Ltd. | 220,700.0% | TWSE:2207 |
| Zhen Yu Hardware Co., Ltd. | 294,700.0% | TPEX:2947 |
| Pan German Universal Motors Ltd. | 224,700.0% | TWSE:2247 |
| Wonder Pets Enterprises Corporation | 696,800.0% | TPEX:6968 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 5312 | 2616 | 2207 | 2947 | 2247 | 6968 | |||
| TPEX:5312 | TWSE:2616 | TWSE:2207 | TPEX:2947 | TWSE:2247 | TPEX:6968 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.5% | -22.7% | 11.7% | -4.7% | 18.7% | NM- | ||
| 3Y CAGR | 19.5% | -44.0% | 8.1% | -15.5% | 18.7% | 101.2% | ||
| Latest Twelve Months | 18.4% | -271.1% | -10.5% | 49.0% | 3.9% | 8.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.8% | 1.5% | 5.3% | 4.6% | 3.0% | 3.3% | ||
| Prior Fiscal Year | 10.8% | 1.6% | 8.2% | 2.3% | 3.3% | 3.3% | ||
| Latest Fiscal Year | 12.5% | 0.4% | 7.3% | 3.1% | 3.5% | 3.3% | ||
| Latest Twelve Months | 12.5% | -1.8% | 7.3% | 3.1% | 3.5% | 3.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.4% | 5.3% | 16.7% | 15.1% | 12.3% | 14.0% | ||
| Prior Fiscal Year | 15.1% | 5.7% | 42.3% | 6.1% | 12.3% | 16.1% | ||
| Latest Twelve Months | 15.4% | -5.3% | 28.3% | 8.9% | 14.8% | 9.5% | ||
| Next Fiscal Year | 13.2% | -3.4% | 25.7% | 11.3% | 22.7% | 32.5% | ||
| Two Fiscal Years Forward | 13.1% | -3.5% | 24.2% | 11.0% | 24.4% | 34.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.1x | 0.2x | 1.2x | 0.8x | 0.5x | 1.0x | ||
| Price / LTM EPS | 16.9x | -9.7x | 16.7x | 25.4x | 13.6x | 33.0x | ||
| Price / Book | 2.4x | 0.5x | 4.4x | 2.2x | 2.0x | 3.1x | ||
| Price / Fwd Book | 2.3x | 0.5x | 3.9x | 2.1x | 1.8x | 3.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 2.2x | 4.4x | |||||
| Historical P/B Ratio | 0.0x | 0.0x | 0.0x | |||||
| Selected P/B Multiple | 2.5x | 2.6x | 2.7x | |||||
| (x) Book Value | 924 | 924 | 924 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 5312 | 2616 | 2207 | 2947 | 2247 | 6968 | |
| Value of Common Equity | 8,348 | 2,318 | 342,618 | 1,696 | 25,423 | 2,897 | |
| (/) Shares Outstanding | 60.1 | 135.9 | 557.1 | 19.3 | 80.7 | 43.6 | |
| Implied Stock Price | 139.00 | 17.05 | 615.00 | 88.00 | 315.00 | 66.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 139.00 | 17.05 | 615.00 | 88.00 | 315.00 | 66.40 | |
| 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 | |