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 | 0.4x - 0.4x | 0.4x |
| Selected Fwd Ps Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | NT$ 23.63 - NT$ 26.12 | NT$ 24.88 |
| Upside | -11.5% - -2.2% | -6.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Lelon Electronics Corp. | 247,200.0% | TWSE:2472 |
| Taiwan Chinsan Electronic Industrial Co., Ltd. | 804,200.0% | TPEX:8042 |
| Holy Stone Enterprise Co.,Ltd. | 302,600.0% | TWSE:3026 |
| WPG Holdings Limited | 370,200.0% | TWSE:3702 |
| Nichidenbo Corporation | 309,000.0% | TWSE:3090 |
| Honey Hope Honesty Enterprise Co.,Ltd | 804,300.0% | TPEX:8043 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2472 | 8042 | 3026 | 3702 | 3090 | 8043 | |||
| TWSE:2472 | TPEX:8042 | TWSE:3026 | TWSE:3702 | TWSE:3090 | TPEX:8043 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 8.3% | -1.7% | -2.6% | 10.8% | 6.6% | -2.7% | ||
| 3Y CAGR | 1.7% | -7.3% | -8.3% | 4.2% | 5.4% | -8.7% | ||
| Latest Twelve Months | 21.1% | 7.9% | 4.6% | 33.6% | 19.5% | -0.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.6% | 2.4% | 7.5% | 1.3% | 9.0% | 1.4% | ||
| Prior Fiscal Year | 10.3% | 2.9% | 6.4% | 1.1% | 6.6% | -0.4% | ||
| Latest Fiscal Year | 11.0% | 2.3% | 7.6% | 0.8% | 7.8% | 2.6% | ||
| Latest Twelve Months | 10.8% | 2.0% | 7.8% | 0.7% | 7.9% | 1.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.4x | 12.6x | 7.5x | 14.5x | 12.3x | 47.8x | ||
| Price / LTM Sales | 1.2x | 1.1x | 1.0x | 0.1x | 1.2x | 0.5x | ||
| LTM P/E Ratio | 10.6x | 53.6x | 12.8x | 16.8x | 15.5x | 31.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 1.1x | 1.2x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.4x | 0.6x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) LTM Sales | 4,680 | 4,680 | 4,680 | |||||
| (=) Equity Value | 1,887 | 1,986 | 2,085 | |||||
| (/) Shares Outstanding | 79.9 | 79.9 | 79.9 | |||||
| Implied Value Range | 23.61 | 24.85 | 26.10 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 23.61 | 24.85 | 26.10 | 26.70 | ||||
| Upside / (Downside) | -11.6% | -6.9% | -2.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2472 | 8042 | 3026 | 3702 | 3090 | 8043 | |
| Value of Common Equity | 12,470 | 3,839 | 13,238 | 115,183 | 16,009 | 2,134 | |
| (/) Shares Outstanding | 164.7 | 129.5 | 165.9 | 1,679.1 | 212.6 | 79.9 | |
| Implied Stock Price | 75.70 | 29.65 | 79.80 | 68.60 | 75.30 | 26.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 75.70 | 29.65 | 79.80 | 68.60 | 75.30 | 26.70 | |
| 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 | |