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 P/E Multiple | -7.6x - -8.4x | -8.0x |
| Selected Fwd P/E Multiple | -12.0x - -13.2x | -12.6x |
| Fair Value | NT$ 27.77 - NT$ 30.69 | NT$ 29.23 |
| Upside | -17.3% - -8.6% | -13.0% |
| 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 |
| Tonlin Department Store Co.,Ltd. | 291,000.0% | TWSE:2910 |
| Shin Shin Co Ltd. | 290,100.0% | TWSE:2901 |
| PChome Online Inc. | 804,400.0% | TPEX:8044 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8454 | 8472 | AMZN_KZ | 2910 | 2901 | 8044 | |||
| TWSE:8454 | TPEX:8472 | KAS:AMZN_KZ | TWSE:2910 | TWSE:2901 | TPEX:8044 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 19.9% | NM- | 38.6% | 12.1% | -1.8% | NM- | ||
| 3Y CAGR | 1.7% | NM- | 21.1% | 12.1% | 83.0% | NM- | ||
| Latest Twelve Months | -8.0% | 13.7% | 59.0% | -23.9% | -20.4% | -20.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.3% | -10.0% | 5.4% | 24.9% | 16.0% | -0.4% | ||
| Prior Fiscal Year | 3.3% | -13.3% | 5.3% | 30.0% | 22.2% | -1.6% | ||
| Latest Fiscal Year | 3.1% | -23.3% | 9.3% | 32.7% | 22.4% | -1.5% | ||
| Latest Twelve Months | 3.0% | -15.3% | 10.5% | 30.9% | 19.8% | -2.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.9x | -39.0x | 18.7x | 15.3x | 34.5x | -93.5x | ||
| Price / LTM Sales | 0.6x | 4.3x | 3.6x | 7.0x | 14.2x | 0.2x | ||
| LTM P/E Ratio | 20.8x | -28.1x | 34.5x | 22.5x | 71.8x | -8.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -28.1x | 22.5x | 71.8x | |||||
| Historical LTM P/E Ratio | -28.0x | -9.4x | 54.1x | |||||
| Selected P/E Multiple | -7.6x | -8.0x | -8.4x | |||||
| (x) LTM Net Income | (765) | (765) | (765) | |||||
| (=) Equity Value | 5,792 | 6,097 | 6,402 | |||||
| (/) Shares Outstanding | 202.9 | 202.9 | 202.9 | |||||
| Implied Value Range | 28.55 | 30.05 | 31.56 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 28.55 | 30.05 | 31.56 | 33.60 | ||||
| Upside / (Downside) | -15.0% | -10.6% | -6.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8454 | 8472 | AMZN_KZ | 2910 | 2901 | 8044 | |
| Value of Common Equity | 68,364 | 1,649 | 2,445,998 | 3,683 | 1,866 | 6,816 | |
| (/) Shares Outstanding | 265.0 | 17.7 | 10,664.9 | 175.4 | 73.0 | 202.9 | |
| Implied Stock Price | 258.00 | 93.00 | 229.35 | 21.00 | 25.55 | 33.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 258.00 | 93.00 | 229.35 | 21.00 | 25.55 | 33.60 | |
| 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 | |