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 | 1.3x - 1.5x | 1.4x |
| Historical Pb Multiple | 0.9x - 4.6x | 1.1x |
| Fair Value | NT$ 50.93 - NT$ 56.29 | NT$ 53.61 |
| Upside | 58.2% - 74.8% | 66.5% |
| Benchmarks | - | Full Ticker |
| momo.com Inc. | 845,400.0% | TWSE:8454 |
| GOMAJI Corp., LTD | 847,200.0% | TPEX:8472 |
| Amazon.com, Inc. | - | KAS:AMZN_KZ |
| E-Life Corporation | 628,100.0% | TWSE:6281 |
| Xxtechec Co., Ltd. | 847,700.0% | TPEX:8477 |
| PChome Online Inc. | 804,400.0% | TPEX:8044 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8454 | 8472 | AMZN_KZ | 6281 | 8477 | 8044 | |||
| TWSE:8454 | TPEX:8472 | KAS:AMZN_KZ | TWSE:6281 | TPEX:8477 | TPEX:8044 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 19.9% | NM- | 38.6% | 0.3% | NM- | NM- | ||
| 3Y CAGR | 1.7% | NM- | 21.1% | -9.3% | NM- | NM- | ||
| Latest Twelve Months | -8.0% | 13.7% | 59.0% | -9.6% | 57.7% | -20.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.3% | -10.0% | 5.4% | 2.7% | -6.3% | -0.4% | ||
| Prior Fiscal Year | 3.3% | -13.3% | 5.3% | 2.5% | -8.7% | -1.6% | ||
| Latest Fiscal Year | 3.1% | -23.3% | 9.3% | 2.3% | -14.5% | -1.5% | ||
| Latest Twelve Months | 3.0% | -15.3% | 10.5% | 2.1% | -11.5% | -2.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 37.4% | -9.4% | 19.3% | 20.5% | -28.2% | -2.3% | ||
| Prior Fiscal Year | 36.4% | -13.3% | 17.5% | 17.9% | -42.6% | -10.3% | ||
| Latest Twelve Months | 39.8% | -20.1% | 24.8% | 15.3% | -27.3% | -10.9% | ||
| Next Fiscal Year | 33.5% | #NUM! | 22.3% | 16.4% | #NUM! | -9.4% | ||
| Two Fiscal Years Forward | 33.4% | -31.9% | 20.7% | 16.0% | -37.7% | -9.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 3.3x | 3.7x | 0.3x | 1.3x | 0.2x | ||
| Price / LTM EPS | 19.5x | -21.4x | 35.0x | 16.5x | -11.4x | -8.7x | ||
| Price / Book | 7.8x | 4.7x | 7.4x | 2.5x | 2.2x | 0.8x | ||
| Price / Fwd Book | 6.7x | 4.3x | 6.9x | 2.3x | 2.0x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.2x | 4.7x | 7.8x | |||||
| Historical P/B Ratio | 0.9x | 1.1x | 4.6x | |||||
| Selected P/B Multiple | 1.3x | 1.4x | 1.5x | |||||
| (x) Book Value | 7,864 | 7,864 | 7,864 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8454 | 8472 | AMZN_KZ | 6281 | 8477 | 8044 | |
| Value of Common Equity | 65,316 | 1,236 | 2,469,994 | 6,774 | 809 | 6,532 | |
| (/) Shares Outstanding | 265.0 | 17.7 | 10,664.9 | 99.2 | 64.2 | 202.9 | |
| Implied Stock Price | 246.50 | 69.70 | 231.60 | 68.30 | 12.60 | 32.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 246.50 | 69.70 | 231.60 | 68.30 | 12.60 | 32.20 | |
| Trading Currency | TWD | TWD | USD | TWD | TWD | TWD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |