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 | -10.5x - -11.6x | -11.0x |
| Selected Fwd P/E Multiple | -36.2x - -40.0x | -38.1x |
| Fair Value | NT$ 20.40 - NT$ 22.55 | NT$ 21.47 |
| Upside | -5.3% - 4.6% | -0.4% |
| Benchmarks | - | Full Ticker |
| Wonder Pets Enterprises Corporation | 696,800.0% | TPEX:6968 |
| United Recommend International Co., Ltd. | 532,100.0% | TPEX:5321 |
| Les Enphants Co., Ltd. | 291,100.0% | TWSE:2911 |
| Tsann Kuen Enterprise Co.,Ltd | 243,000.0% | TWSE:2430 |
| GOMAJI Corp., LTD | 847,200.0% | TPEX:8472 |
| Lifestyle Global Enterprise Inc. | 806,600.0% | TPEX:8066 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6968 | 5321 | 2911 | 2430 | 8472 | 8066 | |||
| TPEX:6968 | TPEX:5321 | TWSE:2911 | TWSE:2430 | TPEX:8472 | TPEX:8066 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -48.5% | NM- | -2.3% | NM- | NM- | ||
| 3Y CAGR | 16.3% | -75.5% | NM- | -33.9% | NM- | NM- | ||
| Latest Twelve Months | 18.5% | 187.8% | -6.2% | -38.0% | 13.7% | -328.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.4% | 2.8% | -13.1% | 1.9% | -10.0% | 1.4% | ||
| Prior Fiscal Year | 3.3% | 2.5% | -17.2% | 1.4% | -13.3% | 0.4% | ||
| Latest Fiscal Year | 3.5% | 0.0% | -15.2% | 1.0% | -23.3% | -0.1% | ||
| Latest Twelve Months | 3.5% | 1.4% | -17.9% | 0.7% | -15.3% | -0.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 18.2x | 17.1x | -5.7x | 16.7x | -37.3x | -42.4x | ||
| Price / LTM Sales | 0.9x | 0.6x | 0.2x | 0.2x | 4.1x | 0.1x | ||
| LTM P/E Ratio | 26.2x | 46.5x | -1.1x | 21.7x | -26.8x | -14.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -26.8x | 21.7x | 46.5x | |||||
| Historical LTM P/E Ratio | 14.7x | 23.2x | 1101.0x | |||||
| Selected P/E Multiple | -10.5x | -11.0x | -11.6x | |||||
| (x) LTM Net Income | (44) | (44) | (44) | |||||
| (=) Equity Value | 460 | 484 | 508 | |||||
| (/) Shares Outstanding | 29.6 | 29.6 | 29.6 | |||||
| Implied Value Range | 15.50 | 16.32 | 17.13 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15.50 | 16.32 | 17.13 | 21.55 | ||||
| Upside / (Downside) | -28.1% | -24.3% | -20.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6968 | 5321 | 2911 | 2430 | 8472 | 8066 | |
| Value of Common Equity | 2,808 | 2,066 | 505 | 2,955 | 1,481 | 639 | |
| (/) Shares Outstanding | 44.5 | 53.2 | 105.1 | 116.8 | 17.7 | 29.6 | |
| Implied Stock Price | 63.10 | 38.85 | 4.80 | 25.30 | 83.50 | 21.55 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 63.10 | 38.85 | 4.80 | 25.30 | 83.50 | 21.55 | |
| 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 | |