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 | 3.9x - 4.3x | 4.1x |
| Historical Pb Multiple | 1.9x - 5.7x | 4.8x |
| Fair Value | NT$ 185.14 - NT$ 204.63 | NT$ 194.88 |
| Upside | -15.7% - -6.8% | -11.2% |
| Benchmarks | - | Full Ticker |
| HannStar Display Corporation | 611,600.0% | TWSE:6116 |
| Simplo Technology Co., Ltd. | 612,100.0% | TPEX:6121 |
| TPK Holding Co., Ltd. | 367,300.0% | TWSE:3673 |
| Chang Wah Electromaterials Inc. | 807,000.0% | TWSE:8070 |
| Chroma ATE Inc. | 236,000.0% | TWSE:2360 |
| E Ink Holdings Inc. | 806,900.0% | TPEX:8069 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6116 | 6121 | 3673 | 8070 | 2360 | 8069 | |||
| TWSE:6116 | TPEX:6121 | TWSE:3673 | TWSE:8070 | TWSE:2360 | TPEX:8069 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 6.9% | 17.8% | 7.7% | 23.2% | 23.5% | ||
| 3Y CAGR | NM- | -5.8% | -23.8% | -2.6% | 8.0% | 19.9% | ||
| Latest Twelve Months | 4.8% | 4.1% | 132.8% | 1.3% | 59.1% | 31.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -9.8% | 7.7% | 0.7% | 12.8% | 22.6% | 27.7% | ||
| Prior Fiscal Year | -37.8% | 6.7% | 0.3% | 9.0% | 21.3% | 28.8% | ||
| Latest Fiscal Year | -53.4% | 6.7% | 0.7% | 9.2% | 24.4% | 27.6% | ||
| Latest Twelve Months | -45.9% | 7.1% | 0.8% | 9.1% | 26.7% | 28.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -0.1% | 19.5% | 1.9% | 16.0% | 22.9% | 17.7% | ||
| Prior Fiscal Year | -10.5% | 16.9% | 0.6% | 11.1% | 18.4% | 16.9% | ||
| Latest Twelve Months | -12.9% | 16.4% | 1.3% | 10.1% | 30.8% | 18.9% | ||
| Next Fiscal Year | #NUM! | 15.6% | 1.2% | 10.1% | 28.7% | 17.9% | ||
| Two Fiscal Years Forward | -16.9% | 16.8% | 1.2% | 10.3% | 26.3% | 22.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.0x | 0.9x | 0.2x | 1.6x | 8.4x | 7.3x | ||
| Price / LTM EPS | -4.3x | 13.4x | 26.2x | 17.5x | 30.0x | 26.0x | ||
| Price / Book | 0.6x | 2.1x | 0.3x | 1.8x | 8.9x | 4.6x | ||
| Price / Fwd Book | 0.6x | 2.0x | 0.3x | 1.7x | 7.0x | 4.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 1.8x | 8.9x | |||||
| Historical P/B Ratio | 1.9x | 4.8x | 5.7x | |||||
| Selected P/B Multiple | 3.9x | 4.1x | 4.3x | |||||
| (x) Book Value | 55,065 | 55,065 | 55,065 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6116 | 6121 | 3673 | 8070 | 2360 | 8069 | |
| Value of Common Equity | 20,697 | 76,208 | 13,461 | 28,874 | 209,504 | 252,402 | |
| (/) Shares Outstanding | 2,858.7 | 185.0 | 406.7 | 705.1 | 423.7 | 1,149.9 | |
| Implied Stock Price | 7.24 | 412.00 | 33.10 | 40.95 | 494.50 | 219.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.24 | 412.00 | 33.10 | 40.95 | 494.50 | 219.50 | |
| 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 | |