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 | 6.5x - 7.2x | 6.9x |
| Selected Fwd Ps Multiple | 7.2x - 8.0x | 7.6x |
| Fair Value | NT$ 25.65 - NT$ 28.35 | NT$ 27 |
| Upside | -7.4% - 2.4% | -2.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Nan Liu Enterprise Co., Ltd. | 650,400.0% | TWSE:6504 |
| Shinih Enterprise Co., Ltd. | 994,400.0% | TWSE:9944 |
| Mytrex Health Technologies, Inc. | 443,100.0% | TPEX:4431 |
| Quang Viet Enterprise Co., Ltd. | 443,800.0% | TWSE:4438 |
| WW Holding Inc. | 844,200.0% | TWSE:8442 |
| Universal Incorporation | 132,500.0% | TWSE:1325 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6504 | 9944 | 4431 | 4438 | 8442 | 1325 | |||
| TWSE:6504 | TWSE:9944 | TPEX:4431 | TWSE:4438 | TWSE:8442 | TWSE:1325 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.5% | -4.1% | 34.6% | 0.3% | 5.2% | -16.3% | ||
| 3Y CAGR | -0.3% | -4.0% | 82.0% | 8.2% | 15.6% | -35.6% | ||
| Latest Twelve Months | 8.7% | 9.4% | 36.0% | -0.5% | 5.3% | -21.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.0% | 8.6% | 6.0% | 5.5% | 4.1% | 16.0% | ||
| Prior Fiscal Year | 1.9% | 7.5% | -4.3% | 4.4% | 7.8% | 4.4% | ||
| Latest Fiscal Year | 1.5% | 0.2% | -4.7% | 2.4% | 8.9% | -16.2% | ||
| Latest Twelve Months | 1.5% | 0.2% | -4.7% | 2.4% | 8.9% | -16.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.3x | 5.0x | -194.9x | 10.3x | 6.3x | -38.2x | ||
| Price / LTM Sales | 0.6x | 0.8x | 0.4x | 0.5x | 0.7x | 7.4x | ||
| LTM P/E Ratio | 40.1x | 338.4x | -7.7x | 20.8x | 7.3x | -45.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.6x | 0.8x | |||||
| Historical LTM P/S Ratio | 1.8x | 3.9x | 7.9x | |||||
| Selected Price / Sales Multiple | 6.5x | 6.9x | 7.2x | |||||
| (x) LTM Sales | 317 | 317 | 317 | |||||
| (=) Equity Value | 2,077 | 2,186 | 2,296 | |||||
| (/) Shares Outstanding | 85.3 | 85.3 | 85.3 | |||||
| Implied Value Range | 24.36 | 25.64 | 26.92 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 24.36 | 25.64 | 26.92 | 27.70 | ||||
| Upside / (Downside) | -12.1% | -7.4% | -2.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6504 | 9944 | 4431 | 4438 | 8442 | 1325 | |
| Value of Common Equity | 4,102 | 1,779 | 667 | 8,181 | 5,449 | 2,362 | |
| (/) Shares Outstanding | 72.6 | 105.9 | 36.5 | 103.4 | 67.3 | 85.3 | |
| Implied Stock Price | 56.50 | 16.80 | 18.25 | 79.10 | 81.00 | 27.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 56.50 | 16.80 | 18.25 | 79.10 | 81.00 | 27.70 | |
| 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 | |