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 | 22.6x - 25.0x | 23.8x |
| Selected Fwd P/E Multiple | 16.5x - 18.2x | 17.4x |
| Fair Value | NT$ 214.20 - NT$ 236.75 | NT$ 225.47 |
| Upside | -8.9% - 0.7% | -4.1% |
| Benchmarks | - | Full Ticker |
| HannStar Display Corporation | 611,600.0% | TWSE:6116 |
| WUS Printed Circuit Co., Ltd. | 231,600.0% | TWSE:2316 |
| TPK Holding Co., Ltd. | 367,300.0% | TWSE:3673 |
| Yageo Corporation | 232,700.0% | TWSE:2327 |
| Ledtech Electronics Corp. | 616,400.0% | TWSE:6164 |
| E Ink Holdings Inc. | 806,900.0% | TPEX:8069 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6116 | 2316 | 3673 | 2327 | 6164 | 8069 | |||
| TWSE:6116 | TWSE:2316 | TWSE:3673 | TWSE:2327 | TWSE:6164 | TPEX:8069 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 7.1% | 17.8% | 22.8% | NM- | 23.5% | ||
| 3Y CAGR | NM- | 13.4% | -23.8% | -5.4% | 89.1% | 19.9% | ||
| Latest Twelve Months | 11.7% | 17.8% | 10.0% | 1.4% | -59.8% | 53.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -11.7% | 16.6% | 0.8% | 17.2% | 1.6% | 27.9% | ||
| Prior Fiscal Year | -37.8% | 23.8% | 0.3% | 16.2% | -3.3% | 28.8% | ||
| Latest Fiscal Year | -53.4% | 23.3% | 0.7% | 15.9% | 5.3% | 27.6% | ||
| Latest Twelve Months | -41.6% | 42.1% | 0.9% | 15.8% | 1.2% | 28.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -10.8x | -47.9x | -0.1x | 11.0x | 10.0x | 17.7x | ||
| Price / LTM Sales | 2.1x | 5.2x | 0.2x | 3.0x | 1.0x | 7.3x | ||
| LTM P/E Ratio | -5.1x | 12.3x | 26.3x | 19.1x | 86.1x | 25.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -5.1x | 19.1x | 86.1x | |||||
| Historical LTM P/E Ratio | 16.2x | 26.7x | 47.5x | |||||
| Selected P/E Multiple | 22.6x | 23.8x | 25.0x | |||||
| (x) LTM Net Income | 10,695 | 10,695 | 10,695 | |||||
| (=) Equity Value | 242,165 | 254,910 | 267,656 | |||||
| (/) Shares Outstanding | 1,149.9 | 1,149.9 | 1,149.9 | |||||
| Implied Value Range | 210.60 | 221.68 | 232.77 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 210.60 | 221.68 | 232.77 | 235.00 | ||||
| Upside / (Downside) | -10.4% | -5.7% | -1.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6116 | 2316 | 3673 | 2327 | 6164 | 8069 | |
| Value of Common Equity | 23,470 | 17,635 | 15,758 | 377,349 | 808 | 270,225 | |
| (/) Shares Outstanding | 2,858.7 | 181.4 | 406.7 | 2,056.4 | 80.0 | 1,149.9 | |
| Implied Stock Price | 8.21 | 97.20 | 38.75 | 183.50 | 10.10 | 235.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.21 | 97.20 | 38.75 | 183.50 | 10.10 | 235.00 | |
| 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 | |