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 | 1.7x - 1.9x | 1.8x |
| Historical Pb Multiple | 1.4x - 3.0x | 1.8x |
| Fair Value | NT$ 26.66 - NT$ 29.46 | NT$ 28.06 |
| Upside | 24.3% - 37.4% | 30.8% |
| Benchmarks | - | Full Ticker |
| Wonder Pets Enterprises Corporation | 696,800.0% | TPEX:6968 |
| United Recommend International Co., Ltd. | 532,100.0% | TPEX:5321 |
| GOMAJI Corp., LTD | 847,200.0% | TPEX:8472 |
| Les Enphants Co., Ltd. | 291,100.0% | TWSE:2911 |
| H.H.Galaxy Co., Ltd. | 294,900.0% | TPEX:2949 |
| Lifestyle Global Enterprise Inc. | 806,600.0% | TPEX:8066 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6968 | 5321 | 8472 | 2911 | 2949 | 8066 | |||
| TPEX:6968 | TPEX:5321 | TPEX:8472 | TWSE:2911 | TPEX:2949 | TPEX:8066 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -48.5% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 16.3% | -75.5% | NM- | NM- | 4.7% | NM- | ||
| Latest Twelve Months | 18.5% | 187.8% | 13.7% | -6.2% | -23.6% | -328.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.4% | 2.8% | -10.0% | -13.1% | 2.9% | 1.4% | ||
| Prior Fiscal Year | 3.3% | 2.5% | -13.3% | -17.2% | 3.2% | 0.4% | ||
| Latest Fiscal Year | 3.5% | 0.0% | -23.3% | -15.2% | 1.8% | -0.1% | ||
| Latest Twelve Months | 3.5% | 1.4% | -15.3% | -17.9% | 1.8% | -0.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 13.5% | 7.5% | -9.4% | -37.8% | 17.9% | 5.7% | ||
| Prior Fiscal Year | 16.1% | 11.4% | -13.3% | -48.9% | 16.8% | 3.9% | ||
| Latest Twelve Months | 13.3% | 5.9% | -20.1% | -93.4% | 8.9% | -8.4% | ||
| Next Fiscal Year | 14.8% | 0.3% | #NUM! | #NUM! | 12.1% | -3.7% | ||
| Two Fiscal Years Forward | 13.8% | 0.3% | -31.9% | -180.9% | 14.0% | -4.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.9x | 0.7x | 3.3x | 0.2x | 0.4x | 0.1x | ||
| Price / LTM EPS | 25.3x | 48.0x | -21.4x | -1.1x | 23.2x | -14.5x | ||
| Price / Book | 2.8x | 2.7x | 4.7x | 1.6x | 2.1x | 1.4x | ||
| Price / Fwd Book | 2.6x | 2.9x | 4.3x | 1.2x | 2.1x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.6x | 2.7x | 4.7x | |||||
| Historical P/B Ratio | 1.4x | 1.8x | 3.0x | |||||
| Selected P/B Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) Book Value | 469 | 469 | 469 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6968 | 5321 | 8472 | 2911 | 2949 | 8066 | |
| Value of Common Equity | 2,714 | 2,255 | 1,236 | 536 | 2,170 | 636 | |
| (/) Shares Outstanding | 43.6 | 53.2 | 17.7 | 105.1 | 30.1 | 29.6 | |
| Implied Stock Price | 62.20 | 42.40 | 69.70 | 5.10 | 72.00 | 21.45 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 62.20 | 42.40 | 69.70 | 5.10 | 72.00 | 21.45 | |
| 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 | |