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 | 23.0x - 25.4x | 24.2x |
| Selected Fwd P/E Multiple | 7.6x - 8.4x | 8.0x |
| Fair Value | NT$ 67.06 - NT$ 74.12 | NT$ 70.59 |
| Upside | 20.6% - 33.3% | 27.0% |
| Benchmarks | - | Full Ticker |
| Advantech Co., Ltd. | 239,500.0% | TWSE:2395 |
| Adlink Technology Inc. | 616,600.0% | TWSE:6166 |
| AAEON Technology Inc. | 657,900.0% | TWSE:6579 |
| Axiomtek Co., Ltd. | 308,800.0% | TPEX:3088 |
| IEI Integration Corp. | 302,200.0% | TWSE:3022 |
| IBASE Technology Inc. | 805,000.0% | TPEX:8050 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2395 | 6166 | 6579 | 3088 | 3022 | 8050 | |||
| TWSE:2395 | TWSE:6166 | TWSE:6579 | TPEX:3088 | TWSE:3022 | TPEX:8050 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 4.1% | -35.1% | 11.9% | 10.8% | 18.0% | 18.2% | ||
| 3Y CAGR | 3.0% | -24.6% | 28.9% | 25.3% | 21.2% | 23.5% | ||
| Latest Twelve Months | -1.3% | 15.3% | -26.8% | 0.0% | -2.8% | -17.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.1% | 2.7% | 12.0% | 8.9% | 17.3% | 8.7% | ||
| Prior Fiscal Year | 16.8% | 2.9% | 12.0% | 10.9% | 18.2% | 11.9% | ||
| Latest Fiscal Year | 15.1% | 0.5% | 13.5% | 11.2% | 22.5% | 11.4% | ||
| Latest Twelve Months | 15.4% | 1.8% | 10.9% | 10.6% | 20.7% | 9.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 24.3x | 39.7x | 18.5x | 8.2x | 3.1x | 28.1x | ||
| Price / LTM Sales | 4.7x | 1.3x | 2.9x | 1.4x | 2.0x | 1.9x | ||
| LTM P/E Ratio | 30.2x | 73.4x | 26.5x | 13.0x | 9.4x | 20.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.4x | 26.5x | 73.4x | |||||
| Historical LTM P/E Ratio | 12.6x | 33.4x | 45.9x | |||||
| Selected P/E Multiple | 23.0x | 24.2x | 25.4x | |||||
| (x) LTM Net Income | 552 | 552 | 552 | |||||
| (=) Equity Value | 12,690 | 13,358 | 14,025 | |||||
| (/) Shares Outstanding | 199.2 | 199.2 | 199.2 | |||||
| Implied Value Range | 63.71 | 67.06 | 70.42 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 63.71 | 67.06 | 70.42 | 55.60 | ||||
| Upside / (Downside) | 14.6% | 20.6% | 26.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2395 | 6166 | 6579 | 3088 | 3022 | 8050 | |
| Value of Common Equity | 294,681 | 14,377 | 21,097 | 9,800 | 13,492 | 11,074 | |
| (/) Shares Outstanding | 864.2 | 217.5 | 169.5 | 107.1 | 176.6 | 199.2 | |
| Implied Stock Price | 341.00 | 66.10 | 124.50 | 91.50 | 76.40 | 55.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 341.00 | 66.10 | 124.50 | 91.50 | 76.40 | 55.60 | |
| 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 | |