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 | 14.8x - 16.3x | 15.6x |
| Selected Fwd P/E Multiple | 13.7x - 15.2x | 14.5x |
| Fair Value | NT$ 28.76 - NT$ 31.79 | NT$ 30.28 |
| Upside | -15.4% - -6.5% | -11.0% |
| Benchmarks | - | Full Ticker |
| Triocean Industrial Corporation Co., Ltd. | 147,200.0% | TWSE:1472 |
| Alfa S.A.B. de C.V. | - | BMV:ALFAA |
| Tae Kwang Corporation | - | KOSDAQ:A023160 |
| Easy Field Corporation | 642,500.0% | TPEX:6425 |
| Symtek Automation Asia Co., Ltd. | 643,800.0% | TWSE:6438 |
| Far Eastern New Century Corporation | 140,200.0% | TWSE:1402 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1472 | ALFA A | A023160 | 6425 | 6438 | 1402 | |||
| TWSE:1472 | BMV:ALFAA | KOSDAQ:A023160 | TPEX:6425 | TWSE:6438 | TWSE:1402 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 22.8% | NM- | 43.3% | NM- | 53.3% | -1.3% | ||
| 3Y CAGR | NM- | NM- | 43.4% | NM- | -4.1% | 1.2% | ||
| Latest Twelve Months | 8.9% | 98.1% | -18.5% | 143.8% | -11.4% | 21.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1327.2% | 1.2% | 10.5% | -3.8% | 10.6% | 6.1% | ||
| Prior Fiscal Year | 7.3% | -2.9% | 17.6% | -6.3% | 11.1% | 3.2% | ||
| Latest Fiscal Year | 6.6% | -0.7% | 16.8% | 1.8% | 11.2% | 3.7% | ||
| Latest Twelve Months | 6.6% | 0.0% | 16.8% | 1.8% | 11.2% | 3.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 18.7x | 9.9x | 7.9x | 28.4x | 24.4x | 9.8x | ||
| Price / LTM Sales | 2.2x | 0.5x | 2.1x | 1.4x | 2.4x | 0.7x | ||
| LTM P/E Ratio | 32.7x | -1359.8x | 12.4x | 77.3x | 21.5x | 18.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -1359.8x | 21.5x | 77.3x | |||||
| Historical LTM P/E Ratio | 15.9x | 18.3x | 29.1x | |||||
| Selected P/E Multiple | 14.8x | 15.6x | 16.3x | |||||
| (x) LTM Net Income | 10,032 | 10,032 | 10,032 | |||||
| (=) Equity Value | 148,287 | 156,091 | 163,896 | |||||
| (/) Shares Outstanding | 5,352.1 | 5,352.1 | 5,352.1 | |||||
| Implied Value Range | 27.71 | 29.16 | 30.62 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 27.71 | 29.16 | 30.62 | 34.00 | ||||
| Upside / (Downside) | -18.5% | -14.2% | -9.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1472 | ALFA A | A023160 | 6425 | 6438 | 1402 | |
| Value of Common Equity | 5,124 | 83,100 | 551,542 | 2,406 | 13,169 | 181,971 | |
| (/) Shares Outstanding | 51.3 | 5,558.5 | 25.9 | 48.6 | 82.1 | 5,352.1 | |
| Implied Stock Price | 99.90 | 14.95 | 21,300.00 | 49.50 | 160.50 | 34.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 99.90 | 14.95 | 21,300.00 | 49.50 | 160.50 | 34.00 | |
| Trading Currency | TWD | MXN | KRW | TWD | TWD | TWD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |