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 Ps Multiple | 3.7x - 4.1x | 3.9x |
| Selected Fwd Ps Multiple | 4.4x - 4.9x | 4.6x |
| Fair Value | NT$ 17.85 - NT$ 19.72 | NT$ 18.78 |
| Upside | -6.6% - 3.3% | -1.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Darwin Precisions Corporation | 612,000.0% | TWSE:6120 |
| Radiant Opto-Electronics Corporation | 617,600.0% | TWSE:6176 |
| Davicom Semiconductor, Inc. | 309,400.0% | TWSE:3094 |
| Wafer Works Corporation | 618,200.0% | TPEX:6182 |
| Winbond Electronics Corporation | 234,400.0% | TWSE:2344 |
| Forward Electronics Co., Ltd. | 808,500.0% | TPEX:8085 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6120 | 6176 | 3094 | 6182 | 2344 | 8085 | |||
| TWSE:6120 | TWSE:6176 | TWSE:3094 | TPEX:6182 | TWSE:2344 | TPEX:8085 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.7% | -1.7% | -7.3% | 2.6% | 10.8% | -9.6% | ||
| 3Y CAGR | 1.0% | -3.2% | -16.4% | -5.5% | -6.4% | -13.3% | ||
| Latest Twelve Months | -2.1% | 16.7% | 0.5% | 2.9% | 0.9% | 6.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.7% | 11.1% | 18.0% | 12.4% | 6.6% | -5.9% | ||
| Prior Fiscal Year | 0.6% | 12.0% | 20.9% | 5.7% | -1.5% | -19.4% | ||
| Latest Fiscal Year | 0.9% | 14.1% | 8.7% | 0.0% | 0.7% | -20.2% | ||
| Latest Twelve Months | 1.0% | 10.2% | 5.6% | -0.6% | -3.8% | -29.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.7x | 4.8x | 359.1x | 10.7x | 11.7x | -15.9x | ||
| Price / LTM Sales | 0.4x | 1.2x | 11.9x | 1.5x | 1.0x | 4.2x | ||
| LTM P/E Ratio | 37.9x | 11.4x | 214.7x | -266.8x | -26.5x | -14.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 1.2x | 11.9x | |||||
| Historical LTM P/S Ratio | 1.7x | 3.2x | 8.8x | |||||
| Selected Price / Sales Multiple | 3.7x | 3.9x | 4.1x | |||||
| (x) LTM Sales | 639 | 639 | 639 | |||||
| (=) Equity Value | 2,367 | 2,491 | 2,616 | |||||
| (/) Shares Outstanding | 140.0 | 140.0 | 140.0 | |||||
| Implied Value Range | 16.91 | 17.80 | 18.69 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 16.91 | 17.80 | 18.69 | 19.10 | ||||
| Upside / (Downside) | -11.5% | -6.8% | -2.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6120 | 6176 | 3094 | 6182 | 2344 | 8085 | |
| Value of Common Equity | 7,354 | 63,513 | 2,095 | 14,115 | 81,900 | 2,674 | |
| (/) Shares Outstanding | 665.6 | 460.2 | 83.1 | 573.8 | 4,500.0 | 140.0 | |
| Implied Stock Price | 11.05 | 138.00 | 25.20 | 24.60 | 18.20 | 19.10 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11.05 | 138.00 | 25.20 | 24.60 | 18.20 | 19.10 | |
| 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 | |