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 | 23.1x - 25.6x | 24.3x |
| Selected Fwd P/E Multiple | 14.0x - 15.5x | 14.7x |
| Fair Value | NT$ 43.80 - NT$ 48.41 | NT$ 46.10 |
| Upside | 4.4% - 15.4% | 9.9% |
| Benchmarks | - | Full Ticker |
| Hsin Kao Gas Co.,Ltd. | 993,100.0% | TWSE:9931 |
| HIROSHIMA GAS Co.,Ltd. | 953,500.0% | TSE:9535 |
| Xinjiang Haoyuan Natural Gas Co., Ltd. | 270,000.0% | SZSE:002700 |
| Union Gas Holdings Limited | - | SGX:1F2 |
| Saibu Gas Holdings Co.,Ltd. | 953,600.0% | TSE:9536 |
| ShinHsiung Natural Gas Inc. | 890,800.0% | TPEX:8908 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9931 | 9535 | 2700 | 1F2 | 9536 | 8908 | |||
| TWSE:9931 | TSE:9535 | SZSE:002700 | SGX:1F2 | TSE:9536 | TPEX:8908 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 12.3% | 3.4% | 5.8% | 8.2% | 2.3% | 7.4% | ||
| 3Y CAGR | 13.2% | -23.8% | NM- | -5.7% | 50.8% | 5.8% | ||
| Latest Twelve Months | 98.7% | -81.5% | -6.0% | 2.3% | -10.4% | 10.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.7% | 4.6% | -7.4% | 11.6% | 2.4% | 6.9% | ||
| Prior Fiscal Year | 14.1% | 5.5% | 14.9% | 9.5% | 5.0% | 7.5% | ||
| Latest Fiscal Year | 17.7% | 2.6% | 13.3% | 10.0% | 2.4% | 7.0% | ||
| Latest Twelve Months | 17.7% | 0.9% | 13.3% | 10.0% | 2.6% | 7.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.5x | 4.0x | 20.9x | 5.5x | 6.4x | 12.2x | ||
| Price / LTM Sales | 2.1x | 0.3x | 5.3x | 0.8x | 0.3x | 1.6x | ||
| LTM P/E Ratio | 12.1x | 28.5x | 39.6x | 7.6x | 10.1x | 22.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.6x | 12.1x | 39.6x | |||||
| Historical LTM P/E Ratio | 22.3x | 27.7x | 34.3x | |||||
| Selected P/E Multiple | 23.1x | 24.3x | 25.6x | |||||
| (x) LTM Net Income | 573 | 573 | 573 | |||||
| (=) Equity Value | 13,259 | 13,957 | 14,655 | |||||
| (/) Shares Outstanding | 306.1 | 306.1 | 306.1 | |||||
| Implied Value Range | 43.31 | 45.59 | 47.87 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 43.31 | 45.59 | 47.87 | 41.95 | ||||
| Upside / (Downside) | 3.2% | 8.7% | 14.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9931 | 9535 | 2700 | 1F2 | 9536 | 8908 | |
| Value of Common Equity | 4,213 | 24,148 | 3,694 | 95 | 66,629 | 12,843 | |
| (/) Shares Outstanding | 120.4 | 68.6 | 413.6 | 317.5 | 37.0 | 306.1 | |
| Implied Stock Price | 35.00 | 352.00 | 8.93 | 0.30 | 1,799.00 | 41.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 35.00 | 352.00 | 8.93 | 0.30 | 1,799.00 | 41.95 | |
| Trading Currency | TWD | JPY | CNY | SGD | JPY | TWD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |