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 | 31.3x - 34.6x | 32.9x |
| Selected Fwd P/E Multiple | 116.0x - 128.2x | 122.1x |
| Fair Value | NT$ 39.47 - NT$ 43.63 | NT$ 41.55 |
| Upside | -13.0% - -3.8% | -8.4% |
| Benchmarks | - | Full Ticker |
| Hotai Motor Co.,Ltd. | 220,700.0% | TWSE:2207 |
| Wonder Pets Enterprises Corporation | 696,800.0% | TPEX:6968 |
| Shan-Loong Transportation Co.,Ltd | 261,600.0% | TWSE:2616 |
| United Recommend International Co., Ltd. | 532,100.0% | TPEX:5321 |
| Formosa Optical Technology Co.,Ltd. | 531,200.0% | TPEX:5312 |
| North-Star International Co., LTD. | 892,700.0% | TPEX:8927 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2207 | 6968 | 2616 | 5321 | 5312 | 8927 | |||
| TWSE:2207 | TPEX:6968 | TWSE:2616 | TPEX:5321 | TPEX:5312 | TPEX:8927 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.7% | NM- | -22.7% | 5.7% | 5.5% | 8.1% | ||
| 3Y CAGR | 8.1% | 16.3% | -44.0% | NM- | 19.5% | -2.2% | ||
| Latest Twelve Months | -10.5% | 21.4% | -271.1% | -98.1% | 18.4% | 454.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.3% | 3.3% | 1.5% | 2.9% | 9.8% | 2.6% | ||
| Prior Fiscal Year | 8.2% | 3.3% | 1.6% | 5.8% | 10.8% | 1.9% | ||
| Latest Fiscal Year | 7.3% | 3.5% | 0.4% | 2.5% | 12.5% | 1.5% | ||
| Latest Twelve Months | 7.3% | 3.5% | -1.8% | -1.6% | 12.5% | 4.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 13.1x | 22.7x | 17.8x | 33.3x | 15.1x | 18.4x | ||
| Price / LTM Sales | 1.2x | 0.9x | 0.2x | 0.7x | 2.1x | 1.4x | ||
| LTM P/E Ratio | 16.6x | 26.0x | -8.9x | -47.0x | 16.6x | 32.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -47.0x | 16.6x | 26.0x | |||||
| Historical LTM P/E Ratio | 34.2x | 59.3x | 178.5x | |||||
| Selected P/E Multiple | 31.3x | 32.9x | 34.6x | |||||
| (x) LTM Net Income | 530 | 530 | 530 | |||||
| (=) Equity Value | 16,574 | 17,446 | 18,318 | |||||
| (/) Shares Outstanding | 369.3 | 369.3 | 369.3 | |||||
| Implied Value Range | 44.88 | 47.24 | 49.60 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 44.88 | 47.24 | 49.60 | 45.35 | ||||
| Upside / (Downside) | -1.0% | 4.2% | 9.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2207 | 6968 | 2616 | 5321 | 5312 | 8927 | |
| Value of Common Equity | 344,847 | 2,618 | 2,120 | 2,545 | 8,378 | 16,748 | |
| (/) Shares Outstanding | 557.1 | 43.6 | 135.9 | 53.2 | 60.1 | 369.3 | |
| Implied Stock Price | 619.00 | 60.00 | 15.60 | 47.85 | 139.50 | 45.35 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 619.00 | 60.00 | 15.60 | 47.85 | 139.50 | 45.35 | |
| 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 | |