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 | 0.3x - 0.3x | 0.3x |
| Selected Fwd Ps Multiple | 0.3x - 0.3x | 0.3x |
| Fair Value | NT$ 49.22 - NT$ 54.40 | NT$ 51.81 |
| Upside | 30.6% - 44.3% | 37.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| momo.com Inc. | 845,400.0% | TWSE:8454 |
| Amazon.com, Inc. | - | KAS:AMZN_KZ |
| GOMAJI Corp., LTD | 847,200.0% | TPEX:8472 |
| Grand Ocean Retail Group Ltd. | 590,700.0% | TWSE:5907 |
| Xxtechec Co., Ltd. | 847,700.0% | TPEX:8477 |
| PChome Online Inc. | 804,400.0% | TPEX:8044 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8454 | AMZN_KZ | 8472 | 5907 | 8477 | 8044 | |||
| TWSE:8454 | KAS:AMZN_KZ | TPEX:8472 | TWSE:5907 | TPEX:8477 | TPEX:8044 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 16.8% | 17.9% | -5.4% | -13.4% | -29.6% | -0.7% | ||
| 3Y CAGR | 8.4% | 10.7% | 3.4% | -14.4% | -37.9% | -8.2% | ||
| Latest Twelve Months | 3.0% | 11.0% | -13.2% | -15.3% | -33.1% | -9.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.2% | 4.8% | -7.5% | -17.6% | -4.7% | -0.2% | ||
| Prior Fiscal Year | 3.3% | 5.3% | -13.3% | -54.6% | -8.7% | -1.6% | ||
| Latest Fiscal Year | 3.1% | 9.3% | -23.3% | -15.8% | -14.5% | -1.5% | ||
| Latest Twelve Months | 3.1% | 9.3% | -23.3% | -15.8% | -14.5% | -1.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.9x | 16.8x | -9.4x | 48.5x | -3.6x | -3016.5x | ||
| Price / LTM Sales | 0.7x | 3.1x | 1.4x | 0.5x | 0.9x | 0.2x | ||
| LTM P/E Ratio | 24.2x | 33.3x | -5.9x | -3.0x | -6.2x | -13.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 0.9x | 3.1x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.2x | 0.3x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) LTM Sales | 37,563 | 37,563 | 37,563 | |||||
| (=) Equity Value | 10,221 | 10,759 | 11,297 | |||||
| (/) Shares Outstanding | 202.9 | 202.9 | 202.9 | |||||
| Implied Value Range | 50.38 | 53.03 | 55.69 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 50.38 | 53.03 | 55.69 | 37.70 | ||||
| Upside / (Downside) | 33.6% | 40.7% | 47.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8454 | AMZN_KZ | 8472 | 5907 | 8477 | 8044 | |
| Value of Common Equity | 83,656 | 2,122,473 | 461 | 1,547 | 789 | 7,648 | |
| (/) Shares Outstanding | 252.4 | 10,612.4 | 17.7 | 195.5 | 64.2 | 202.9 | |
| Implied Stock Price | 331.50 | 200.00 | 26.00 | 7.91 | 12.30 | 37.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 331.50 | 200.00 | 26.00 | 7.91 | 12.30 | 37.70 | |
| Trading Currency | TWD | USD | TWD | TWD | TWD | TWD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |